4.397
Revenue¥B
3.102
3.237
3.435
3.723
3.944
4.272
4.516
4.787
5.065
5.433
4.735
6.61%
6.46%
38
8.71
Revenue growth%
10.91
11.70
8.95
8.36
8.69
9.68
12.45
10.16
10.77
10.73
18.55
10.73
10.45
7
26.96
Gross margin%
16.89
18.76
16.59
15.34
16.87
18.75
17.33
15.29
16.05
14.46
4.39
16.05
16.73
90
20.61
Operating margin%
2.54
0.61
0.40
0.40
2.49
3.59
0.86
0.40
1.08
2.14
21.18
1.08
0.97
60
20.78
Net margin%
16.98
15.91
15.85
13.28
13.54
11.33
9.47
8.11
7.00
9.54
9.85
9.47
12.30
31
10.12
P/E ratio (avg)x
12.77
13.52
15.94
16.75
16.18
19.34
22.96
24.72
26.15
25.76
36.04
24.72
18.05
87
26.98
EV/EBITx
46.39
55.52
66.02
73.11
82.36
97.33
94.73
97.64
113.7
127.2
22.89
97.64
88.54
90
4.95
FCF yield (avg)%
2.41
3.71
5.43
4.61
5.73
4.34
5.25
5.18
4.20
4.52
9.57
4.52
4.56
19
14.65
FCF margin%
24.94
22.10
22.54
22.34
23.59
25.95
25.63
25.14
24.26
23.08
23.43
25.14
23.93
35
1.438
FCF / Net incomex
0.445
0.450
0.516
0.521
0.563
0.652
0.615
0.616
0.603
0.561
0.278
0.615
0.562
15
17.96
ROIC%
29.58
30.85
30.42
27.53
29.90
31.58
32.35
30.00
30.10
27.77
28.31
30.10
30.05
9
9.70
Return on equity%
13.40
10.97
13.46
15.85
16.98
18.56
21.22
20.56
18.95
16.89
12.76
18.95
16.94
84
27.34
Return on assets%
9.03
7.41
9.71
10.74
9.16
9.71
10.39
12.48
10.48
12.41
5.00
10.48
10.05
5
0.29
EPS¥
1.43
1.48
1.33
1.43
1.46
1.31
1.31
1.18
1.05
0.94
0.32
(8.39%)
(4.29%)
—
24.83
EPS growth%
18.31
17.37
19.53
19.18
18.07
19.30
17.73
16.87
14.45
12.18
29.88
16.87
17.90
60
1.83
Bookvalue per sh¥
0.86
0.82
0.81
0.79
0.85
0.74
0.80
0.75
0.65
0.58
1.61
(7.28%)
(3.86%)
—
1.94
FCF per share¥
1.74
1.65
1.52
1.47
1.39
1.32
1.33
1.42
1.45
1.48
1.01
1.25%
(0.63%)
—
0.41
Dividend per sh¥
0.98
1.11
1.06
1.20
1.22
1.20
1.29
1.25
1.33
1.42
1.19
3.09%
2.76%
—
11.46
Div yield (avg)%
31.77
33.69
36.38
34.29
34.10
35.52
32.56
30.53
33.10
34.93
5.94
33.10
33.89
70
23.32
Payout ratio%
8.30
10.32
12.81
11.17
8.47
6.04
3.19
2.05
1.01
0.40
11.22
2.05
7.17
43
1.880
Shares (diluted)B
2.484
2.614
2.924
3.218
3.201
3.069
3.007
2.710
2.575
2.761
1.845
(2.91%)
1.67%
43
15.10
Buyback yield%
14.34
16.90
13.99
16.58
16.64
18.94
16.26
17.26
15.25
17.95
7.52
17.26
16.61
89
0.548
D/E ratiox
1.705
1.795
1.920
2.065
2.051
2.269
2.452
2.443
2.612
2.560
1.276
2.452
2.167
40
0.983
Enterprise value¥B
4.790
5.586
5.635
6.484
7.302
8.170
8.698
9.602
10.29
11.10
6.275
8.75%
10.69%
83
1.222
LT debt¥B
2.329
2.542
2.668
2.500
2.426
2.343
2.671
2.498
2.671
2.542
3.496
0.93%
1.25%
61
Revenue
¥5.433B
6.46%
1.00×
Cost of revenue
¥3.803B
6.46%
1.00×
Operating expenses
¥1.144B
6.79%
1.03×