2.775
Revenue¥B
2.657
2.696
2.724
2.794
2.876
2.941
3.067
3.095
3.122
3.257
2.954
2.52%
2.27%
26
21.90
Revenue growth%
24.83
23.00
20.04
20.89
18.95
16.16
14.73
17.21
15.01
18.00
20.03
16.16
18.48
15
3.05
Gross margin%
23.65
24.32
22.31
24.86
23.27
20.46
23.15
24.36
27.31
27.94
11.67
24.36
23.99
67
22.40
Operating margin%
9.59
9.21
7.69
7.25
9.69
9.49
10.96
9.73
10.15
8.40
3.58
9.73
9.54
86
12.04
Net margin%
17.35
14.50
13.20
11.57
13.29
13.75
15.35
17.64
17.56
17.92
3.03
17.56
14.92
9
13.24
P/E ratio (avg)x
24.20
22.03
19.83
19.49
20.84
18.67
19.72
17.55
17.46
16.90
34.59
17.55
19.60
45
11.18
EV/EBITx
31.20
30.19
28.92
31.62
32.18
37.19
41.93
49.14
50.20
50.95
6.951
49.14
34.69
90
3.80
FCF yield (avg)%
31.88
31.79
29.13
29.44
26.85
25.55
27.41
27.66
26.18
24.44
8.16
26.18
27.54
80
18.49
FCF margin%
14.11
16.40
18.60
19.29
19.67
20.50
18.59
20.00
18.66
19.35
25.00
19.35
18.98
86
1.569
FCF / Net incomex
1.130
0.998
1.039
0.977
0.949
0.899
0.834
0.775
0.688
0.701
0.944
0.775
0.924
29
21.24
ROIC%
12.80
15.66
14.46
17.22
14.46
11.53
11.60
10.92
13.19
13.93
9.79
11.60
13.56
64
26.00
Return on equity%
10.58
12.96
12.85
12.59
10.30
8.51
7.94
5.89
3.08
2.62
9.93
5.89
9.41
88
11.62
Return on assets%
23.43
21.49
20.67
23.29
25.76
26.26
23.50
24.16
23.22
23.40
10.56
23.50
23.41
23
0.66
EPS¥
1.26
1.39
1.34
1.46
1.58
1.49
1.74
1.64
1.72
1.63
0.70
0.71%
3.21%
—
2.20
EPS growth%
19.38
19.47
17.01
17.51
17.40
17.94
16.41
14.95
16.65
17.20
21.93
16.65
17.30
80
0.81
Bookvalue per sh¥
0.62
0.67
0.62
0.54
0.48
0.50
0.48
0.49
0.47
0.44
1.00
(1.68%)
(3.27%)
—
0.45
FCF per share¥
0.49
0.51
0.53
0.49
0.47
0.48
0.50
0.47
0.44
0.49
0.43
0.94%
(0.50%)
—
0.24
Dividend per sh¥
0.39
0.38
0.37
0.32
0.30
0.26
0.24
0.22
0.20
0.18
0.38
(9.73%)
(8.14%)
—
21.60
Div yield (avg)%
11.93
12.77
11.90
12.09
10.38
12.86
14.67
12.94
14.33
16.92
2.77
14.33
12.81
44
19.52
Payout ratio%
16.92
15.90
15.50
13.59
12.96
13.40
16.24
17.32
16.89
16.10
5.82
16.24
16.00
6
0.873
Shares (diluted)B
0.889
0.820
0.919
0.901
0.850
0.925
0.924
0.999
1.046
1.009
0.848
3.48%
1.12%
34
9.96
Buyback yield%
4.90
4.71
2.27
3.08
5.94
6.08
6.51
5.20
4.76
2.65
10.91
5.20
4.83
22
1.563
D/E ratiox
2.053
2.090
1.884
1.680
1.864
1.688
1.505
1.484
1.552
1.503
1.391
1.505
1.684
85
2.221
Enterprise value¥B
1.250
1.114
1.120
1.189
1.144
1.166
0.990
0.850
0.839
0.784
1.847
(7.30%)
(5.53%)
94
1.841
LT debt¥B
3.680
4.217
4.657
4.862
4.899
4.753
4.582
5.126
6.028
7.007
0.579
7.42%
6.84%
10
Revenue
¥3.257B
2.27%
1.00×
Cost of revenue
¥2.203B
2.23%
1.00×
Operating expenses
¥366.9M
2.60%
1.03×
Cash and investments
19.14%