5.651
Revenue¥B
9.288
9.502
9.786
10.06
10.20
10.74
11.30
11.45
11.77
12.15
5.960
3.55%
2.88%
68
7.74
Revenue growth%
6.59
8.38
7.19
4.56
5.84
6.49
6.76
5.54
5.99
4.72
6.18
5.99
6.24
82
15.98
Gross margin%
13.37
13.91
16.88
17.34
15.62
18.15
15.15
13.68
11.16
12.41
4.76
13.68
14.53
36
11.17
Operating margin%
10.29
8.78
10.39
12.46
12.08
9.52
6.90
9.50
11.50
10.01
22.20
9.52
10.15
28
6.62
Net margin%
4.79
2.18
3.60
1.39
3.83
6.11
7.61
7.31
7.78
8.98
14.51
7.61
5.45
70
13.75
P/E ratio (avg)x
33.33
35.90
40.70
42.82
48.61
51.16
51.21
55.83
61.97
62.07
16.12
55.83
49.89
30
9.431
EV/EBITx
30.95
33.96
38.31
39.90
43.94
45.97
51.93
50.38
54.34
53.84
7.659
51.93
44.95
47
24.98
FCF yield (avg)%
25.52
26.47
28.51
27.64
28.91
26.33
27.93
30.01
32.88
30.68
11.50
30.01
28.22
85
26.30
FCF margin%
4.76
4.52
4.83
6.12
7.53
5.70
7.03
8.13
7.71
4.95
2.50
7.03
5.91
39
1.777
FCF / Net incomex
0.264
0.240
0.250
0.265
0.249
0.230
0.212
0.196
0.176
0.163
0.332
0.196
0.235
67
4.41
ROIC%
15.27
15.20
16.78
13.93
14.68
12.54
13.51
15.51
18.28
15.81
11.89
15.51
15.24
75
21.18
Return on equity%
12.27
15.13
15.67
18.37
16.19
14.04
13.61
16.17
14.76
13.83
10.57
14.04
14.94
39
19.11
Return on assets%
14.92
13.92
12.03
14.45
15.46
13.67
15.37
17.76
15.42
16.72
16.24
15.42
15.14
43
0.48
EPS¥
1.74
1.89
1.78
1.73
1.75
2.00
2.09
2.28
2.29
2.43
0.53
6.72%
2.69%
—
12.15
EPS growth%
5.93
4.33
1.86
0.40
0.40
2.79
1.10
0.40
2.41
0.40
11.59
1.10
1.48
55
1.78
Bookvalue per sh¥
2.46
2.93
2.87
3.17
3.35
3.90
4.49
4.94
5.41
5.91
0.76
12.00%
9.84%
—
0.82
FCF per share¥
1.11
1.15
1.23
1.23
1.08
1.12
1.10
1.07
1.13
1.05
1.20
(0.71%)
(1.59%)
—
1.33
Dividend per sh¥
1.90
2.03
2.25
2.31
2.23
2.24
2.58
2.44
2.33
2.34
0.46
0.94%
2.29%
—
10.57
Div yield (avg)%
6.40
7.64
7.97
9.97
12.55
10.36
8.04
8.80
9.61
12.44
6.95
9.61
9.21
86
29.51
Payout ratio%
22.33
22.45
23.36
20.53
21.61
19.45
20.77
20.72
23.55
25.75
18.70
20.77
21.97
34
3.303
Shares (diluted)B
4.422
4.839
5.357
5.961
6.606
6.465
6.606
6.485
6.649
7.537
3.457
2.67%
5.61%
25
26.00
Buyback yield%
17.89
15.30
17.15
19.03
19.27
19.51
20.11
17.25
19.90
17.63
28.15
19.51
18.46
92
0.870
D/E ratiox
1.927
2.188
2.467
2.501
2.877
3.124
3.140
3.450
3.543
3.409
0.829
3.409
3.001
23
4.104
Enterprise value¥B
8.279
7.890
8.669
8.716
9.310
8.751
9.424
10.14
11.63
11.55
1.343
4.41%
2.89%
73
2.477
LT debt¥B
6.822
6.967
6.547
6.809
7.036
6.783
7.015
7.119
7.791
7.057
8.045
0.06%
1.05%
8
Revenue
¥12.15B
2.88%
1.00×
Cost of revenue
¥6.759B
2.91%
1.00×
Operating expenses
¥2.148B
3.64%
1.08×
Goodwill & intangibles
13.93%