6.096
Revenue¥B
4.682
5.011
5.189
5.362
5.596
5.937
6.166
6.584
6.912
7.395
6.779
5.73%
5.02%
21
22.00
Revenue growth%
25.75
28.40
28.36
28.30
27.33
26.71
28.66
29.97
31.36
33.96
14.54
29.97
28.38
71
23.53
Gross margin%
24.48
25.41
24.44
25.89
25.22
23.85
26.48
25.12
26.18
24.85
16.40
25.12
25.17
18
28.38
Operating margin%
7.27
7.92
8.44
9.50
9.25
10.58
10.53
13.40
12.82
13.33
18.06
12.82
10.01
61
18.28
Net margin%
8.07
10.66
10.05
12.47
10.51
11.32
12.50
13.01
13.63
14.48
27.51
13.01
11.89
85
7.079
P/E ratio (avg)x
7.104
6.765
6.155
5.433
4.768
5.155
4.722
4.340
4.024
3.838
20.29
4.340
4.962
72
8.769
EV/EBITx
17.33
15.43
15.54
14.67
14.60
14.50
13.12
12.85
11.62
10.65
8.624
12.85
14.55
8
23.55
FCF yield (avg)%
1.79
0.72
1.15
3.29
5.47
3.30
3.50
1.95
4.04
4.55
3.85
3.50
3.30
24
14.52
FCF margin%
26.07
25.80
22.91
24.96
26.18
25.39
26.15
27.75
30.04
32.65
26.07
27.75
26.11
93
1.502
FCF / Net incomex
0.892
0.823
0.857
0.800
0.824
0.818
0.845
0.786
0.734
0.698
0.232
0.786
0.821
32
29.21
ROIC%
25.51
22.82
22.70
22.54
19.99
20.22
22.45
21.07
19.73
21.09
12.30
21.07
21.77
12
15.24
Return on equity%
12.07
14.89
15.91
15.39
18.11
15.85
16.98
16.43
18.81
19.04
11.92
16.98
16.17
93
2.79
Return on assets%
37.94
40.61
38.55
40.73
43.30
41.82
39.49
36.60
34.39
32.05
21.84
36.60
39.02
35
0.15
EPS¥
0.50
0.49
0.51
0.46
0.43
0.46
0.44
0.48
0.46
0.46
0.16
1.19%
(0.99%)
—
10.78
EPS growth%
24.10
24.94
26.37
25.88
25.12
23.76
23.81
21.76
23.49
22.27
10.97
23.49
23.95
67
0.16
Bookvalue per sh¥
0.83
0.90
0.93
0.99
1.11
1.08
1.17
1.38
1.38
1.40
0.64
4.78%
6.79%
—
0.12
FCF per share¥
0.35
0.41
0.43
0.49
0.54
0.63
0.63
0.67
0.65
0.71
0.69
5.61%
8.42%
—
0.47
Dividend per sh¥
0.62
0.68
0.72
0.84
0.82
0.94
0.98
1.06
1.03
1.10
0.41
6.11%
5.51%
—
11.58
Div yield (avg)%
14.00
14.86
12.22
12.26
12.34
11.62
11.94
11.40
9.91
10.51
15.67
11.40
12.08
69
26.37
Payout ratio%
13.34
15.91
13.55
14.17
16.63
15.10
15.53
12.58
13.35
11.36
18.86
13.35
13.86
67
2.924
Shares (diluted)B
3.501
3.597
3.459
3.541
3.054
2.926
2.808
2.805
2.886
2.898
2.841
(1.04%)
(1.32%)
93
29.14
Buyback yield%
11.11
12.69
10.45
10.33
13.17
12.27
11.39
11.52
13.26
13.68
14.05
12.27
11.89
29
0.121
D/E ratiox
0.515
0.568
0.564
0.554
0.630
0.642
0.699
0.696
0.801
0.861
0.994
0.699
0.636
17
1.941
Enterprise value¥B
2.355
2.307
2.454
2.385
2.280
2.575
2.952
3.165
3.029
3.381
1.814
8.20%
3.82%
53
3.884
LT debt¥B
5.358
6.074
6.489
7.526
7.086
8.108
8.607
8.948
9.670
9.235
1.521
5.44%
6.61%
94
Revenue
¥7.395B
5.02%
1.00×
Cost of revenue
¥4.536B
5.12%
1.01×
Operating expenses
¥1.562B
4.66%
0.97×
Goodwill & intangibles
16.27%