2.975
Revenue¥B
8.141
8.289
8.410
8.512
8.475
8.727
8.779
8.995
9.029
9.271
3.318
1.81%
1.23%
14
4.55
Revenue growth%
1.05
0.40
0.40
0.40
2.93
2.79
5.53
5.91
5.56
7.41
8.67
5.56
2.86
67
10.29
Gross margin%
32.23
34.13
35.63
33.91
33.88
32.60
29.70
29.93
32.80
33.64
5.50
32.60
33.22
62
7.47
Operating margin%
11.60
13.67
15.93
13.82
16.08
14.64
17.31
19.11
21.14
21.43
19.89
19.11
16.01
8
20.96
Net margin%
16.09
17.58
14.86
13.82
15.01
16.44
16.73
19.21
21.39
23.31
22.25
19.21
16.59
79
10.04
P/E ratio (avg)x
7.275
6.412
6.128
5.925
5.670
4.829
4.894
4.747
4.824
5.164
19.29
4.829
5.417
74
27.29
EV/EBITx
17.92
18.88
17.76
17.95
18.89
19.55
18.43
17.14
18.08
18.67
22.80
18.43
18.25
35
16.89
FCF yield (avg)%
13.66
14.25
13.66
11.87
9.01
10.01
7.33
5.60
5.40
4.27
28.67
5.60
9.51
63
17.79
FCF margin%
12.41
11.81
11.65
9.23
11.49
12.31
12.50
10.57
12.14
14.22
12.22
12.31
11.98
70
1.698
FCF / Net incomex
1.611
1.912
2.310
2.490
2.699
3.154
3.266
3.269
3.864
4.227
0.990
3.269
2.927
24
20.55
ROIC%
16.74
18.37
18.52
17.74
19.22
19.22
18.74
21.44
24.06
24.24
12.92
21.44
18.98
10
24.13
Return on equity%
14.37
13.19
11.55
10.37
9.89
9.06
6.86
6.06
3.40
4.56
12.24
6.06
9.47
43
21.37
Return on assets%
9.40
9.58
11.38
11.99
9.38
10.43
9.30
12.19
10.79
12.30
8.27
10.79
10.61
87
0.16
EPS¥
1.17
1.25
1.24
1.21
1.26
1.35
1.38
1.32
1.55
1.60
0.17
4.94%
2.75%
—
21.03
EPS growth%
32.27
35.02
33.76
36.27
39.07
40.72
38.75
41.12
38.14
37.83
3.12
38.75
37.99
82
0.40
Bookvalue per sh¥
1.21
1.18
1.27
1.22
1.27
1.43
1.43
1.69
1.76
2.10
1.04
10.59%
5.22%
—
0.47
FCF per share¥
0.50
0.48
0.50
0.55
0.64
0.65
0.71
0.72
0.78
0.86
0.21
6.18%
6.21%
—
0.78
Dividend per sh¥
0.60
0.69
0.65
0.67
0.70
0.66
0.69
0.64
0.72
0.75
0.53
1.18%
3.17%
—
13.93
Div yield (avg)%
14.54
16.07
18.50
15.53
15.75
15.65
17.05
16.11
17.91
19.25
15.50
17.05
16.09
77
28.93
Payout ratio%
7.52
8.64
6.89
9.05
6.33
5.35
5.52
8.16
5.86
3.12
19.13
5.52
6.61
75
2.884
Shares (diluted)B
4.211
4.427
4.486
5.309
6.071
6.283
6.712
7.363
8.740
10.06
2.752
10.62%
10.20%
43
24.51
Buyback yield%
21.32
22.74
24.33
23.89
21.66
22.55
24.27
23.30
22.87
21.59
20.00
22.87
22.81
85
0.686
D/E ratiox
1.469
1.612
1.629
1.753
1.675
1.687
1.745
1.836
1.832
2.011
0.755
1.832
1.716
16
7.979
Enterprise value¥B
5.839
6.490
7.432
8.514
9.681
11.36
13.34
13.50
13.71
15.19
3.711
9.42%
10.02%
13
3.820
LT debt¥B
12.17
13.67
14.02
14.22
16.76
18.10
18.09
18.21
18.84
21.79
2.959
5.39%
6.23%
46
Revenue
¥9.271B
1.23%
1.00×
Cost of revenue
¥5.691B
1.45%
1.02×
Operating expenses
¥2.254B
1.02%
0.98×
Goodwill & intangibles
20.37%
Property and equipment
14.81%