7.357
Revenue¥B
6.517
6.836
7.106
7.237
7.324
7.441
7.815
7.866
7.913
7.977
7.748
1.72%
2.20%
89
24.94
Revenue growth%
20.89
21.06
23.48
22.99
24.31
25.64
28.29
29.47
27.49
25.72
9.70
27.49
24.97
64
15.09
Gross margin%
21.55
23.47
25.62
24.32
25.29
25.76
28.29
29.04
30.22
28.35
9.57
28.35
25.69
87
4.44
Operating margin%
15.54
18.19
16.77
18.70
17.86
16.09
13.71
13.66
12.04
9.69
7.35
13.66
15.81
46
20.71
Net margin%
19.78
18.45
18.64
21.22
22.20
20.95
23.87
23.14
24.23
25.69
26.91
23.87
21.71
37
19.92
P/E ratio (avg)x
8.573
9.304
8.199
7.866
8.291
8.301
8.634
7.786
8.620
8.537
33.93
8.537
8.419
75
26.37
EV/EBITx
22.38
21.00
22.38
22.40
20.35
19.47
19.67
20.60
19.71
22.28
36.19
19.71
20.80
51
3.28
FCF yield (avg)%
24.63
25.50
24.68
24.36
26.95
28.66
31.44
31.43
34.21
32.61
14.86
31.44
27.81
5
14.98
FCF margin%
16.54
16.69
13.88
14.37
15.94
18.70
16.31
13.52
12.50
10.14
17.72
13.52
15.16
65
0.439
FCF / Net incomex
0.334
0.377
0.425
0.480
0.463
0.434
0.491
0.535
0.539
0.565
0.998
0.535
0.472
84
12.23
ROIC%
24.67
27.51
24.96
27.23
27.15
27.86
26.74
24.01
25.25
27.48
11.69
26.74
26.94
44
25.14
Return on equity%
7.51
9.27
10.07
9.02
10.93
13.04
14.73
16.23
17.26
18.71
25.32
16.23
11.99
73
9.37
Return on assets%
5.87
3.26
3.25
4.38
5.01
5.61
4.75
3.78
3.97
4.47
14.72
4.47
4.42
14
0.41
EPS¥
0.34
0.35
0.41
0.44
0.48
0.52
0.55
0.58
0.67
0.62
0.43
5.32%
7.52%
—
29.98
EPS growth%
25.47
28.02
30.98
33.60
30.73
29.24
26.46
24.46
25.14
23.44
28.43
25.14
27.24
60
1.19
Bookvalue per sh¥
0.60
0.69
0.76
0.79
0.81
0.92
0.90
0.94
1.08
1.12
1.09
6.61%
8.05%
—
0.20
FCF per share¥
0.82
0.84
0.78
0.75
0.74
0.77
0.66
0.61
0.60
0.52
0.96
(6.82%)
(4.24%)
—
1.28
Dividend per sh¥
0.36
0.37
0.39
0.39
0.42
0.39
0.35
0.31
0.30
0.29
0.40
(7.10%)
(1.66%)
—
5.29
Div yield (avg)%
13.92
11.92
14.20
13.62
11.33
12.83
10.56
13.12
11.81
13.08
27.99
12.83
12.96
17
2.29
Payout ratio%
0.40
0.40
1.00
1.60
1.60
0.40
2.55
4.67
4.04
5.48
18.90
4.04
1.60
14
2.727
Shares (diluted)B
2.917
2.799
3.099
2.923
3.274
3.605
3.843
3.884
3.961
4.085
2.770
4.52%
2.67%
24
14.83
Buyback yield%
2.30
0.40
0.63
0.40
0.40
2.73
5.08
7.76
9.54
12.28
27.69
7.76
2.51
6
0.792
D/E ratiox
1.419
1.493
1.305
1.388
1.365
1.189
1.172
1.235
1.312
1.219
0.764
1.219
1.309
51
9.477
Enterprise value¥B
6.514
7.413
6.866
6.814
7.327
7.805
8.483
9.825
9.466
8.886
5.165
3.93%
3.67%
72
1.085
LT debt¥B
8.605
8.517
9.508
8.832
9.060
10.02
9.500
9.716
9.367
8.557
6.108
(1.14%)
0.84%
68
Revenue
¥7.977B
2.20%
1.00×
Cost of revenue
¥4.146B
2.35%
1.01×
Operating expenses
¥1.307B
2.15%
1.00×
Cash and investments
15.92%
Spread over hurdle
10.16%