3.613
Revenue¥B
5.524
6.003
6.491
6.968
7.582
8.402
9.183
10.08
10.86
11.67
3.989
9.01%
8.66%
78
24.11
Revenue growth%
8.59
9.12
8.73
6.41
6.98
9.07
6.73
5.99
7.96
8.71
29.33
7.96
8.27
20
11.20
Gross margin%
25.42
26.98
25.10
27.80
30.44
32.85
33.79
35.72
34.57
35.92
23.96
34.57
31.65
29
8.31
Operating margin%
4.02
2.51
5.28
4.43
5.11
3.29
1.62
0.40
3.10
4.92
28.55
3.10
3.65
91
20.35
Net margin%
5.51
8.16
8.56
10.31
11.92
10.33
8.16
10.41
10.19
10.03
10.09
10.19
10.11
68
30.02
P/E ratio (avg)x
38.54
44.43
52.01
50.60
54.36
61.68
70.79
72.69
70.27
78.75
31.55
70.79
58.02
42
21.45
EV/EBITx
63.97
67.28
72.63
72.73
74.24
73.57
82.19
96.19
104.8
115.5
32.49
96.19
73.91
94
14.28
FCF yield (avg)%
29.02
28.76
27.14
27.98
29.51
27.11
26.06
26.56
27.13
27.13
10.62
27.11
27.14
94
16.55
FCF margin%
25.12
22.66
25.37
28.35
26.42
27.57
25.69
27.14
25.77
25.05
22.22
25.77
25.73
80
0.929
FCF / Net incomex
1.111
1.007
0.901
0.816
0.827
0.875
0.849
0.894
0.795
0.743
0.554
0.849
0.862
24
27.61
ROIC%
8.22
6.68
5.31
5.62
7.16
6.92
7.89
7.86
10.35
9.49
28.74
7.89
7.51
13
18.75
Return on equity%
22.45
20.04
19.80
19.49
21.30
24.05
26.55
27.44
26.20
27.73
29.05
26.55
23.25
23
15.14
Return on assets%
33.59
36.47
35.80
36.02
34.21
32.70
33.38
31.38
29.76
29.69
24.15
31.38
33.48
32
0.89
EPS¥
2.88
3.30
3.26
3.77
3.89
4.05
4.62
4.76
4.68
5.10
0.97
5.57%
7.28%
—
11.39
EPS growth%
22.08
22.84
22.95
25.15
23.63
20.68
22.91
21.67
19.13
19.05
3.25
20.68
22.46
7
0.45
Bookvalue per sh¥
0.57
0.56
0.51
0.52
0.51
0.47
0.42
0.42
0.44
0.45
1.01
(2.50%)
(2.73%)
—
2.39
FCF per share¥
1.55
1.33
1.25
1.08
1.01
0.92
0.90
0.91
0.85
0.88
2.14
(2.79%)
(6.74%)
—
0.60
Dividend per sh¥
1.36
1.36
1.33
1.26
1.28
1.12
1.11
1.14
0.99
1.05
0.88
(3.90%)
(2.45%)
—
14.61
Div yield (avg)%
13.19
12.74
14.20
15.53
12.99
14.68
14.47
12.79
11.50
10.66
9.76
12.79
13.09
59
23.90
Payout ratio%
5.26
4.51
6.67
4.34
5.51
4.69
7.14
8.91
9.29
6.71
2.73
7.14
6.09
61
2.289
Shares (diluted)B
1.792
1.775
1.803
1.701
1.681
1.557
1.333
1.320
1.179
1.057
2.203
(8.85%)
(6.49%)
20
28.43
Buyback yield%
12.87
13.70
14.64
15.95
15.18
17.12
18.26
19.80
18.09
16.18
13.00
18.09
16.07
66
1.013
D/E ratiox
1.366
1.370
1.397
1.448
1.634
1.560
1.582
1.593
1.601
1.506
1.766
1.582
1.533
59
6.251
Enterprise value¥B
8.316
8.707
8.661
10.24
10.74
12.33
13.97
16.23
17.86
18.62
7.208
11.64%
10.47%
44
1.858
LT debt¥B
1.661
1.625
1.576
1.545
1.637
1.802
2.089
2.255
2.367
2.552
4.675
9.29%
4.20%
89
Revenue
¥11.67B
8.66%
1.00×
Cost of revenue
¥6.244B
8.85%
1.02×
Operating expenses
¥2.125B
7.89%
0.93×
Cash and investments
18.31%