1.264
Revenue¥B
6.992
7.093
7.110
7.262
7.504
7.551
7.560
7.733
8.095
8.146
1.317
1.66%
1.71%
72
23.50
Revenue growth%
8.56
8.84
8.64
10.04
12.30
12.34
12.93
9.97
8.38
6.24
12.28
9.97
9.41
69
27.14
Gross margin%
18.82
17.70
18.20
15.55
16.33
17.36
14.66
15.65
13.66
16.37
20.87
15.65
16.35
64
10.02
Operating margin%
5.20
2.45
0.91
0.40
0.40
3.36
1.36
0.40
0.40
1.83
5.30
1.36
1.13
35
19.22
Net margin%
14.85
14.72
12.98
11.84
11.57
10.63
11.60
12.08
9.57
8.23
20.91
10.63
11.72
88
16.73
P/E ratio (avg)x
24.47
21.50
18.60
15.90
14.11
14.47
13.88
13.93
12.40
13.00
16.67
13.88
14.29
40
35.39
EV/EBITx
14.25
13.95
14.93
15.15
16.05
15.48
16.80
17.25
15.75
17.08
33.52
16.80
15.62
84
22.93
FCF yield (avg)%
16.01
15.82
14.69
14.91
17.28
19.43
21.03
19.85
20.42
22.87
27.76
20.42
18.35
11
3.47
FCF margin%
25.24
28.07
25.96
24.92
26.74
26.51
26.56
29.18
26.25
26.03
16.49
26.51
26.38
29
0.107
FCF / Net incomex
1.353
1.497
1.741
1.832
1.811
1.761
1.832
1.957
1.943
1.966
1.182
1.943
1.821
61
29.70
ROIC%
6.92
4.05
2.57
3.87
3.36
1.58
3.94
4.71
2.28
1.54
8.11
2.28
3.61
67
9.26
Return on equity%
29.40
31.07
30.31
32.89
33.23
32.15
30.47
28.53
30.70
27.73
21.36
30.47
30.58
5
11.79
Return on assets%
19.08
19.65
22.00
19.20
22.19
24.87
22.43
24.73
24.12
21.28
21.67
24.12
22.09
62
0.74
EPS¥
0.59
0.61
0.59
0.59
0.56
0.58
0.56
0.52
0.59
0.58
0.78
0.50%
0.42%
—
3.15
EPS growth%
25.75
26.27
26.57
25.68
22.84
22.15
19.83
21.70
23.18
26.05
16.38
22.15
24.43
91
0.91
Bookvalue per sh¥
0.52
0.53
0.51
0.47
0.45
0.47
0.44
0.40
0.41
0.41
0.24
(1.89%)
(2.96%)
—
0.29
FCF per share¥
0.90
0.99
0.96
1.06
1.18
1.30
1.48
1.72
1.68
1.95
0.47
10.63%
9.75%
—
0.29
Dividend per sh¥
1.25
1.50
1.62
1.59
1.90
1.91
1.99
2.18
2.64
2.73
0.57
7.49%
9.76%
—
16.06
Div yield (avg)%
28.05
30.83
28.88
28.71
27.63
25.22
25.97
23.57
25.48
23.18
16.80
25.22
26.80
11
22.93
Payout ratio%
21.65
22.12
22.37
24.60
25.38
24.73
26.52
28.46
28.66
26.12
6.87
26.52
25.06
54
4.617
Shares (diluted)B
4.548
4.721
5.352
5.017
5.778
6.121
6.218
6.722
6.997
6.692
4.692
2.98%
3.09%
15
23.32
Buyback yield%
19.57
20.45
21.98
24.10
26.05
23.70
24.53
22.60
24.38
27.30
3.64
24.38
23.90
45
1.595
D/E ratiox
0.994
1.144
1.212
1.352
1.341
1.419
1.395
1.618
1.848
2.071
0.985
1.618
1.373
43
4.560
Enterprise value¥B
7.306
8.031
7.999
8.208
8.757
9.097
9.219
8.703
9.740
9.717
5.776
2.10%
3.78%
92
3.012
LT debt¥B
4.798
4.701
5.223
4.937
5.118
4.696
4.653
5.294
4.890
5.216
3.218
0.38%
1.47%
55
Revenue
¥8.146B
1.71%
1.00×
Cost of revenue
¥5.455B
1.97%
1.03×
Operating expenses
¥1.578B
1.53%
0.98×
Cash and investments
19.03%