0.906
Revenue¥B
8.211
8.183
8.194
8.344
8.411
8.321
8.250
8.430
8.388
8.647
0.976
0.56%
0.49%
46
12.53
Revenue growth%
9.03
6.17
5.65
3.27
0.43
0.76
2.15
2.08
3.60
2.62
16.40
2.15
2.95
72
22.69
Gross margin%
9.55
9.59
12.56
11.42
9.45
10.35
8.67
6.27
6.42
8.02
10.47
8.02
9.50
27
24.54
Operating margin%
29.00
30.20
32.15
29.46
29.36
27.76
26.49
28.21
30.05
28.78
16.26
28.21
29.18
57
4.90
Net margin%
24.23
21.84
22.07
22.28
21.29
18.62
19.49
16.67
14.40
17.20
26.29
17.20
20.39
10
10.21
P/E ratio (avg)x
16.65
18.10
17.87
17.49
15.71
14.47
13.17
13.11
11.44
10.65
35.45
13.11
15.09
10
11.20
EV/EBITx
19.89
18.80
16.72
15.60
17.35
16.19
14.27
15.03
16.21
15.93
15.27
15.93
16.20
65
4.70
FCF yield (avg)%
17.92
17.32
17.99
18.45
21.00
19.35
17.33
14.43
16.89
16.80
5.17
16.89
17.63
72
4.30
FCF margin%
10.09
11.80
13.95
16.18
15.42
15.87
13.12
13.43
14.86
12.27
12.71
13.43
13.69
15
0.154
FCF / Net incomex
0.862
0.834
0.811
0.948
1.110
1.086
1.257
1.366
1.595
1.723
1.664
1.366
1.098
16
4.02
ROIC%
21.55
21.45
23.93
23.93
26.84
27.80
27.09
24.63
25.08
26.79
15.78
26.79
24.86
5
7.13
Return on equity%
28.85
30.23
31.68
30.82
31.52
28.74
26.63
27.27
29.79
32.19
11.16
28.74
30.01
56
28.73
Return on assets%
26.39
27.87
26.63
29.00
29.11
28.58
31.10
33.85
36.81
34.40
9.35
33.85
29.06
14
0.52
EPS¥
0.80
0.80
0.90
1.04
1.16
1.34
1.31
1.45
1.74
1.94
0.56
10.85%
9.03%
—
12.49
EPS growth%
14.14
12.59
12.89
11.15
13.29
16.22
13.59
14.11
11.48
12.78
16.89
13.59
13.09
49
0.47
Bookvalue per sh¥
0.44
0.38
0.33
0.28
0.27
0.28
0.28
0.26
0.25
0.25
1.41
(1.47%)
(5.77%)
—
1.07
FCF per share¥
2.46
2.32
2.71
2.75
3.23
3.72
3.57
4.20
4.51
5.26
1.67
10.20%
9.55%
—
0.51
Dividend per sh¥
1.59
1.54
1.54
1.78
2.08
2.27
2.24
2.36
2.60
2.66
0.62
5.09%
5.15%
—
28.37
Div yield (avg)%
12.45
15.04
18.00
17.99
20.87
23.01
22.07
22.03
19.97
17.36
7.39
22.03
18.98
57
26.26
Payout ratio%
1.45
1.49
3.21
0.56
0.40
3.04
2.41
3.54
0.78
3.10
27.57
3.04
1.95
37
2.312
Shares (diluted)B
2.398
2.721
3.125
3.391
3.431
3.925
4.370
4.638
4.388
5.034
2.286
7.97%
8.16%
18
27.63
Buyback yield%
22.73
23.67
24.21
22.23
25.02
27.65
25.91
23.88
20.95
19.60
25.90
23.88
23.78
55
1.754
D/E ratiox
1.433
1.566
1.459
1.555
1.762
1.846
1.786
1.631
1.778
1.759
1.225
1.778
1.695
35
7.382
Enterprise value¥B
9.422
9.816
10.29
11.82
13.07
14.80
16.99
17.26
18.96
20.57
6.096
9.50%
7.34%
20
1.268
LT debt¥B
10.21
11.69
11.87
12.36
12.54
13.69
13.10
14.26
13.82
12.86
0.667
0.49%
3.28%
50
Revenue
¥8.647B
0.49%
1.00×
Cost of revenue
¥4.698B
0.26%
0.98×
Operating expenses
¥1.388B
0.50%
1.00×
Cash and investments
23.39%