1.672
Revenue¥B
7.362
7.263
7.332
7.541
7.432
7.588
7.772
7.890
8.105
8.234
1.798
2.07%
1.12%
31
7.32
Revenue growth%
17.84
17.64
16.92
14.83
15.63
14.20
11.72
10.16
8.03
5.79
28.79
10.16
14.51
70
6.66
Gross margin%
22.03
20.39
19.97
22.81
24.88
27.69
24.75
23.22
26.01
23.69
10.00
24.75
23.46
41
15.55
Operating margin%
27.80
29.33
31.54
33.25
34.33
33.05
30.80
33.41
32.60
32.88
10.01
32.88
32.74
17
22.92
Net margin%
26.12
25.31
27.24
26.16
24.07
21.72
23.58
24.63
27.29
29.48
20.78
24.63
25.72
40
7.160
P/E ratio (avg)x
23.01
24.51
24.05
24.56
26.21
22.14
23.06
24.75
24.16
25.49
26.16
24.16
24.34
66
15.19
EV/EBITx
17.47
18.93
19.61
20.95
21.49
20.05
20.23
22.03
20.75
21.14
7.579
20.75
20.49
14
21.74
FCF yield (avg)%
6.53
3.56
5.82
7.94
6.50
7.66
8.76
8.43
5.71
6.37
6.51
7.66
6.51
67
4.79
FCF margin%
29.72
29.17
29.21
29.99
27.61
30.00
30.81
28.14
25.50
26.33
25.30
28.14
29.19
49
0.552
FCF / Net incomex
1.263
1.118
1.030
1.083
1.087
0.997
1.025
0.971
0.862
0.896
1.428
0.971
1.027
38
21.13
ROIC%
24.77
24.13
22.23
22.18
20.25
20.73
20.90
20.53
23.52
21.99
28.34
20.90
22.09
51
8.05
Return on equity%
3.53
5.75
4.56
7.51
9.57
10.22
7.54
6.09
6.42
5.17
21.93
6.42
6.26
14
10.57
Return on assets%
3.15
4.47
6.24
5.39
2.69
4.14
4.20
5.00
5.46
3.68
8.68
4.20
4.33
24
0.78
EPS¥
0.73
0.65
0.69
0.69
0.64
0.62
0.57
0.55
0.56
0.52
0.84
(4.10%)
(2.75%)
—
28.59
EPS growth%
32.66
35.65
35.46
36.92
37.39
34.48
33.51
33.11
32.86
35.32
25.59
33.51
34.90
40
0.64
Bookvalue per sh¥
0.86
0.87
0.81
0.72
0.81
0.73
0.81
0.77
0.72
0.77
0.29
(0.82%)
(1.61%)
—
0.61
FCF per share¥
0.51
0.46
0.43
0.39
0.39
0.41
0.40
0.43
0.46
0.51
0.43
5.52%
(0.02%)
—
0.80
Dividend per sh¥
0.59
0.58
0.58
0.58
0.52
0.48
0.45
0.48
0.45
0.44
0.35
(3.34%)
(3.66%)
—
14.83
Div yield (avg)%
20.97
19.45
20.59
21.60
20.98
22.96
22.83
22.69
25.22
27.99
26.20
22.96
22.14
17
2.57
Payout ratio%
8.13
7.61
9.96
11.09
10.35
10.22
12.62
11.40
9.21
11.11
9.41
11.11
10.28
58
5.115
Shares (diluted)B
5.813
6.345
6.079
5.769
5.766
6.469
6.241
6.540
6.057
6.648
5.153
2.89%
2.53%
89
25.60
Buyback yield%
27.61
26.06
27.05
27.10
26.39
27.74
25.75
22.95
21.64
23.42
3.60
23.42
26.22
66
0.524
D/E ratiox
0.719
0.706
0.755
0.703
0.738
0.724
0.735
0.693
0.677
0.697
0.622
0.697
0.712
24
5.528
Enterprise value¥B
7.725
7.300
7.431
7.726
7.586
7.314
8.099
9.013
8.987
9.822
5.103
5.30%
1.96%
17
3.048
LT debt¥B
7.864
8.482
8.857
10.49
10.06
10.14
10.91
11.63
12.86
13.88
8.758
6.64%
6.31%
81
Revenue
¥8.234B
1.12%
1.00×
Cost of revenue
¥4.557B
1.18%
1.01×
Operating expenses
¥1.812B
1.29%
1.02×
Goodwill & intangibles
14.93%