2.643
Revenue¥B
5.022
5.319
5.711
6.061
6.315
6.814
7.341
7.781
8.335
8.639
2.806
6.47%
6.30%
92
20.94
Revenue growth%
8.55
8.63
11.01
9.39
10.88
13.55
12.36
11.15
11.22
13.50
5.55
12.36
11.08
40
3.00
Gross margin%
6.90
9.19
11.30
12.68
9.83
8.24
9.34
10.75
10.18
12.28
2.20
10.18
10.00
53
27.88
Operating margin%
19.56
22.03
21.35
18.78
17.58
17.84
15.59
16.65
14.90
12.71
27.96
15.59
17.71
92
24.79
Net margin%
16.38
18.58
20.60
21.03
18.39
17.74
20.31
21.27
24.23
21.70
19.66
21.27
20.45
88
8.437
P/E ratio (avg)x
20.08
22.36
25.05
26.14
28.85
29.33
33.33
33.76
36.96
37.84
37.32
33.76
29.09
85
25.12
EV/EBITx
35.20
33.40
34.35
39.93
44.21
42.40
44.35
41.85
43.59
47.50
34.81
43.59
42.13
60
11.54
FCF yield (avg)%
26.83
26.76
24.58
23.78
22.66
23.99
26.01
23.05
24.34
23.66
7.74
23.99
24.16
27
15.55
FCF margin%
4.80
2.31
4.53
2.72
2.46
3.10
0.40
0.63
1.20
0.40
8.73
0.63
2.39
84
0.845
FCF / Net incomex
1.339
1.249
1.119
1.053
1.176
1.160
1.198
1.132
1.094
1.198
0.517
1.160
1.168
45
29.61
ROIC%
12.65
13.41
10.86
13.38
13.44
13.83
14.82
12.23
14.73
15.21
29.79
14.73
13.42
51
4.90
Return on equity%
10.28
8.80
11.20
12.65
12.04
12.89
10.95
11.21
10.32
9.64
4.91
10.95
11.07
39
27.64
Return on assets%
7.50
7.81
9.55
9.12
9.76
11.85
9.99
7.48
10.18
8.00
21.01
9.99
9.33
34
1.70
EPS¥
0.97
1.04
0.92
0.82
0.74
0.81
0.87
0.82
0.73
0.66
1.77
(2.34%)
(2.93%)
—
25.04
EPS growth%
31.55
33.11
32.15
29.48
28.82
27.95
30.56
28.53
27.02
28.15
2.54
28.15
29.15
78
1.70
Bookvalue per sh¥
1.12
1.27
1.37
1.56
1.58
1.83
2.12
2.22
2.29
2.62
1.52
10.74%
10.34%
—
2.05
FCF per share¥
2.32
2.28
2.39
2.50
3.01
3.29
3.63
3.66
3.90
4.26
0.28
7.20%
6.30%
—
1.34
Dividend per sh¥
2.41
2.66
2.87
2.85
3.22
3.18
3.55
4.05
4.26
5.01
1.30
9.29%
7.94%
—
4.07
Div yield (avg)%
13.54
13.85
13.46
16.00
16.53
19.06
21.41
22.89
22.19
21.79
8.94
21.79
17.80
62
14.31
Payout ratio%
27.44
29.47
32.39
30.03
31.87
30.58
28.33
27.17
28.11
26.80
2.19
28.11
28.90
92
1.594
Shares (diluted)B
2.840
2.961
3.516
3.858
3.830
3.766
4.357
5.025
5.341
5.633
1.620
8.02%
8.42%
14
5.01
Buyback yield%
5.63
7.82
7.99
9.53
11.16
10.66
13.28
15.88
13.79
14.66
2.02
13.79
10.91
17
0.240
D/E ratiox
1.318
1.315
1.349
1.377
1.457
1.509
1.439
1.334
1.309
1.251
1.205
1.334
1.341
35
7.194
Enterprise value¥B
3.165
3.406
3.788
3.859
4.166
3.845
3.913
3.452
3.550
3.911
6.246
(1.26%)
1.40%
18
7.059
LT debt¥B
0.721
0.740
0.656
0.644
0.694
0.620
0.623
0.610
0.540
0.566
9.801
(4.01%)
(1.91%)
37
Revenue
¥8.639B
6.30%
1.00×
Cost of revenue
¥6.047B
6.30%
1.00×
Operating expenses
¥1.379B
6.92%
1.06×
Goodwill & intangibles
18.95%