8.032
Revenue¥B
6.174
6.393
6.446
6.498
6.736
7.004
7.209
7.517
7.675
7.814
8.680
3.01%
2.62%
62
15.71
Revenue growth%
14.09
14.13
14.55
11.57
9.77
9.49
11.84
13.29
16.06
17.12
28.31
13.29
13.69
53
14.81
Gross margin%
24.54
23.71
26.67
26.48
26.47
25.19
24.15
24.66
25.87
26.80
7.11
25.19
25.53
14
12.63
Operating margin%
16.42
17.41
17.28
19.68
22.03
23.38
20.39
18.63
16.74
18.60
19.56
18.63
18.62
74
20.67
Net margin%
14.50
14.16
12.58
12.43
12.61
13.35
13.05
15.58
15.54
14.38
14.68
14.38
13.76
41
7.361
P/E ratio (avg)x
25.88
29.56
32.06
32.57
34.69
37.42
40.23
39.46
43.49
47.24
32.50
40.23
36.06
88
11.62
EV/EBITx
14.76
13.52
13.37
15.30
16.74
18.00
20.40
20.53
21.60
23.47
8.863
20.53
17.37
21
11.95
FCF yield (avg)%
14.31
17.14
15.37
18.28
15.34
17.16
18.99
18.22
15.48
16.81
20.85
17.16
16.98
87
16.70
FCF margin%
0.40
2.56
0.41
0.40
0.40
0.40
0.40
0.40
1.70
0.40
24.62
0.40
0.40
44
0.419
FCF / Net incomex
0.521
0.521
0.553
0.583
0.674
0.742
0.702
0.693
0.775
0.785
1.316
0.742
0.684
79
25.41
ROIC%
9.70
7.60
5.09
6.09
3.41
3.83
0.91
2.11
0.40
0.40
15.90
0.91
3.62
72
18.35
Return on equity%
6.47
7.46
7.99
5.57
4.73
5.28
8.00
8.46
10.14
9.23
25.72
8.46
7.72
37
13.61
Return on assets%
7.95
9.77
10.82
9.88
11.10
8.42
6.25
6.91
4.46
4.10
13.80
6.25
8.18
44
0.84
EPS¥
0.55
0.59
0.64
0.65
0.71
0.67
0.75
0.87
0.96
0.91
0.87
4.86%
4.62%
—
5.58
EPS growth%
4.93
2.26
0.40
0.99
3.68
0.98
2.33
4.41
3.12
1.58
11.05
2.33
2.29
25
0.58
Bookvalue per sh¥
1.03
1.06
1.12
1.19
1.19
1.22
1.32
1.23
1.11
1.24
1.08
0.80%
0.80%
—
0.58
FCF per share¥
0.41
0.38
0.38
0.35
0.35
0.36
0.32
0.29
0.27
0.26
1.07
(5.57%)
(4.17%)
—
0.49
Dividend per sh¥
0.87
0.83
0.88
0.81
0.72
0.68
0.69
0.67
0.61
0.63
0.23
(2.41%)
(4.06%)
—
26.48
Div yield (avg)%
5.50
2.54
5.14
7.76
5.72
3.99
6.32
8.07
9.16
7.72
28.63
7.72
6.02
9
5.03
Payout ratio%
19.38
20.44
18.77
20.71
23.24
25.65
22.76
19.99
19.80
18.59
18.02
19.99
20.21
42
4.220
Shares (diluted)B
5.186
5.150
4.704
5.150
5.385
5.644
5.759
6.530
6.400
5.964
4.212
2.06%
1.15%
38
3.83
Buyback yield%
15.92
15.15
14.35
11.86
14.44
17.05
18.10
19.80
21.99
19.44
9.09
19.44
16.48
22
0.638
D/E ratiox
2.788
2.882
3.085
3.314
3.311
3.598
3.900
4.221
4.962
5.680
0.822
4.221
3.456
79
8.181
Enterprise value¥B
2.790
3.012
2.674
2.608
2.492
2.556
2.221
2.010
1.920
1.753
6.040
(6.80%)
(5.03%)
28
3.637
LT debt¥B
1.352
1.300
1.172
1.165
1.150
1.052
1.157
1.082
1.174
1.108
2.024
(0.73%)
(0.96%)
12
Revenue
¥7.814B
2.62%
1.00×
Cost of revenue
¥4.114B
2.53%
0.99×
Operating expenses
¥1.561B
2.93%
1.03×
Cash and investments
15.82%