9.963
Revenue¥B
7.477
7.716
7.942
8.200
8.515
8.861
9.399
10.02
10.61
11.25
10.21
5.74%
4.73%
66
2.34
Revenue growth%
34.37
35.83
35.03
34.41
31.63
32.82
35.80
37.87
39.81
40.54
5.23
37.87
35.42
75
26.57
Gross margin%
32.14
32.90
31.65
31.48
29.91
27.99
26.40
29.11
31.42
33.64
11.43
29.11
31.45
59
6.56
Operating margin%
25.42
24.68
22.76
24.70
23.41
24.74
23.39
22.45
24.94
22.06
6.03
23.39
24.04
60
23.79
Net margin%
1.88
0.44
3.02
0.64
2.00
0.52
0.40
0.78
1.22
2.13
21.89
0.78
1.00
62
6.501
P/E ratio (avg)x
41.24
36.82
40.82
37.88
33.63
31.76
33.31
31.54
30.74
29.99
17.30
31.54
33.47
85
9.324
EV/EBITx
29.79
29.19
29.51
25.82
27.14
24.67
26.02
25.78
25.83
26.77
10.07
25.83
26.40
17
25.39
FCF yield (avg)%
19.98
18.43
21.21
18.63
17.30
17.44
16.37
14.97
13.59
14.29
22.85
14.97
17.37
95
4.05
FCF margin%
2.40
0.40
0.40
0.40
0.40
3.24
0.40
0.40
0.40
0.40
25.35
0.40
0.40
20
1.194
FCF / Net incomex
0.171
0.194
0.220
0.255
0.245
0.246
0.264
0.270
0.286
0.292
1.778
0.270
0.251
27
19.10
ROIC%
8.69
9.19
6.97
7.26
5.70
8.70
8.59
7.24
8.57
7.46
9.10
8.57
8.01
36
25.80
Return on equity%
30.27
31.23
29.72
30.41
32.52
34.17
37.16
38.61
37.05
35.09
4.48
37.05
33.34
6
15.68
Return on assets%
17.56
18.92
17.54
18.83
18.72
21.51
19.77
20.67
19.26
17.91
8.69
19.77
18.87
14
2.47
EPS¥
1.18
1.04
1.11
1.21
1.22
1.25
1.08
1.08
1.09
1.06
2.66
(2.67%)
(1.76%)
—
8.78
EPS growth%
15.79
13.35
14.60
13.37
11.74
14.58
13.43
13.05
12.87
13.32
3.16
13.32
13.36
24
2.99
Bookvalue per sh¥
4.07
4.67
5.54
6.29
6.42
7.44
7.63
7.48
7.98
9.05
1.18
7.12%
10.35%
—
1.88
FCF per share¥
1.12
1.01
1.01
1.06
1.08
1.17
1.02
0.88
0.82
0.80
2.80
(5.80%)
(3.31%)
—
1.24
Dividend per sh¥
3.90
4.21
4.11
4.05
4.63
5.07
5.17
5.21
5.43
5.91
2.00
5.02%
5.51%
—
17.86
Div yield (avg)%
17.64
15.43
12.46
15.32
12.37
14.75
14.70
15.95
15.89
16.61
3.15
15.89
15.37
71
19.01
Payout ratio%
30.07
31.61
31.44
28.87
30.40
32.21
32.00
33.58
34.21
37.10
22.04
33.58
31.81
76
1.933
Shares (diluted)B
2.645
2.994
2.909
3.381
3.708
4.340
4.195
4.079
4.476
4.882
1.882
5.66%
7.50%
23
13.15
Buyback yield%
5.80
4.72
1.97
2.24
0.45
2.82
5.45
7.67
5.78
4.82
5.65
5.45
4.77
31
1.536
D/E ratiox
0.455
0.426
0.385
0.415
0.424
0.421
0.465
0.515
0.496
0.508
1.695
0.496
0.440
41
11.67
Enterprise value¥B
3.829
3.735
3.280
2.925
2.795
2.938
3.142
3.426
3.534
3.118
3.329
2.21%
(1.98%)
91
6.556
LT debt¥B
18.65
18.84
18.98
19.55
23.09
23.61
22.95
23.75
23.86
26.27
3.388
2.61%
5.37%
49
Revenue
¥11.25B
4.73%
1.00×
Cost of revenue
¥5.186B
4.97%
1.02×
Operating expenses
¥2.672B
4.59%
0.99×
Goodwill & intangibles
19.07%
Cash and investments
18.02%