6.213
Revenue¥B
3.102
3.359
3.711
4.055
4.328
4.683
4.986
5.492
5.862
6.448
6.393
8.30%
8.27%
16
13.80
Revenue growth%
16.57
18.66
18.14
19.50
22.38
22.66
20.13
17.47
17.37
14.48
8.14
17.47
18.40
65
15.30
Gross margin%
11.21
13.00
13.98
15.99
14.42
12.67
11.62
12.57
12.56
11.02
19.99
12.56
12.62
73
10.12
Operating margin%
21.67
20.70
20.17
20.00
18.68
18.01
17.64
19.80
17.04
17.20
17.25
17.64
19.24
78
10.01
Net margin%
10.97
12.11
14.36
12.26
9.35
9.00
9.13
9.76
9.03
8.67
9.27
9.03
9.55
76
18.88
P/E ratio (avg)x
29.64
33.70
39.84
39.40
46.05
51.35
54.73
59.79
60.47
62.83
14.09
59.79
48.70
10
15.67
EV/EBITx
17.28
18.83
19.12
19.98
20.55
22.43
23.06
23.30
22.86
23.55
12.22
23.06
21.49
40
18.43
FCF yield (avg)%
2.99
2.63
3.92
3.20
5.44
7.79
7.15
8.08
7.52
4.57
29.13
7.52
5.01
36
29.46
FCF margin%
0.40
0.40
2.99
2.09
1.31
2.40
1.85
1.46
0.40
0.75
6.37
1.46
1.39
10
1.662
FCF / Net incomex
0.320
0.325
0.287
0.258
0.219
0.227
0.219
0.204
0.201
0.202
1.337
0.204
0.223
13
20.56
ROIC%
23.12
22.93
20.20
20.04
22.57
23.62
25.02
22.02
23.55
24.15
15.83
23.62
23.02
23
18.89
Return on equity%
6.11
5.92
4.69
6.54
4.24
5.10
2.94
1.88
1.59
4.15
24.52
2.94
4.47
23
24.29
Return on assets%
22.92
24.39
21.66
23.23
22.19
22.21
22.48
19.80
16.87
18.09
11.76
19.80
22.20
62
2.56
EPS¥
2.09
1.94
2.16
2.30
2.12
1.94
2.06
1.86
1.99
2.08
2.77
(0.32%)
(1.02%)
—
4.14
EPS growth%
18.15
19.81
17.70
17.61
20.33
23.23
25.36
28.15
30.05
29.80
27.49
28.15
21.78
15
0.86
Bookvalue per sh¥
2.91
2.74
2.65
2.90
3.05
3.27
3.28
3.42
3.30
3.49
2.07
2.71%
1.65%
—
0.56
FCF per share¥
1.48
1.47
1.54
1.51
1.53
1.61
1.63
1.58
1.67
1.54
1.43
0.03%
1.02%
—
0.49
Dividend per sh¥
1.10
1.26
1.22
1.42
1.41
1.57
1.74
1.75
1.83
1.93
0.50
6.50%
7.37%
—
19.30
Div yield (avg)%
11.00
13.27
15.45
17.91
20.45
21.88
24.66
21.90
20.69
22.48
23.41
21.90
20.57
42
15.24
Payout ratio%
18.58
19.37
21.22
22.49
24.44
23.19
22.37
21.87
21.92
22.34
27.67
22.34
22.13
8
1.568
Shares (diluted)B
1.560
1.717
1.788
1.635
1.571
1.726
1.823
1.778
1.983
2.110
1.533
6.08%
3.76%
36
17.20
Buyback yield%
25.00
24.38
23.11
23.93
24.68
26.31
24.86
22.77
24.18
21.25
15.81
24.18
24.28
30
0.585
D/E ratiox
0.929
0.897
0.903
0.980
0.907
0.947
0.976
1.055
1.090
1.140
0.336
1.055
0.961
94
3.523
Enterprise value¥B
2.413
2.736
2.840
3.165
3.467
3.721
3.636
3.379
3.198
3.114
5.911
(2.13%)
2.09%
37
6.237
LT debt¥B
2.974
2.985
3.199
3.273
3.004
3.001
2.718
2.901
3.057
2.751
4.353
(1.74%)
(0.28%)
74
Revenue
¥6.448B
8.27%
1.00×
Cost of revenue
¥3.605B
8.35%
1.01×
Operating expenses
¥1.417B
8.18%
0.99×
Cash and investments
13.99%