16.02
Revenue¥B
25.73
26.95
28.54
29.18
30.93
32.84
33.78
35.13
36.80
38.92
17.17
4.70%
4.58%
24
2.36
Revenue growth%
27.39
25.90
25.91
23.11
24.51
27.18
27.79
27.69
29.36
31.79
8.30
27.79
27.29
16
24.03
Gross margin%
14.76
13.34
15.44
14.04
16.12
17.63
15.16
16.09
18.68
21.37
2.50
17.63
15.76
51
20.14
Operating margin%
33.25
30.98
30.17
29.46
30.45
31.77
29.74
29.58
32.29
32.02
8.73
31.77
30.72
50
18.61
Net margin%
9.79
12.77
12.89
14.69
16.62
16.55
18.99
19.71
16.91
14.07
29.62
16.91
15.62
84
34.81
P/E ratio (avg)x
19.38
22.02
23.42
27.05
31.79
33.12
33.61
36.87
41.62
42.86
15.18
36.87
32.45
5
22.12
EV/EBITx
32.81
34.94
39.09
44.62
50.92
54.07
53.24
57.00
58.69
67.92
6.637
57.00
52.08
30
5.13
FCF yield (avg)%
5.80
7.65
6.00
4.19
1.88
3.68
5.56
5.22
3.83
2.47
27.74
3.83
4.71
16
10.73
FCF margin%
4.19
6.89
4.97
7.08
6.39
5.46
4.94
4.05
5.08
6.33
5.68
5.08
5.27
63
0.856
FCF / Net incomex
1.508
1.696
1.834
1.928
1.790
1.785
1.639
1.492
1.329
1.179
0.690
1.492
1.668
27
24.09
ROIC%
23.15
23.24
22.07
20.16
22.08
21.89
19.31
20.46
18.88
18.15
3.91
19.31
21.18
38
28.34
Return on equity%
6.06
8.83
6.84
5.24
4.06
2.31
3.63
5.85
4.86
6.53
5.67
4.86
5.55
10
20.83
Return on assets%
5.48
3.34
2.71
1.37
0.40
2.57
0.40
1.27
1.07
1.40
26.54
1.27
1.38
52
4.43
EPS¥
1.65
1.61
1.75
1.65
1.69
1.73
1.62
1.65
1.63
1.91
4.80
2.52%
0.86%
—
20.50
EPS growth%
16.79
14.61
16.21
16.70
16.09
14.08
12.26
11.56
12.99
13.37
4.31
12.99
14.35
50
0.67
Bookvalue per sh¥
0.93
1.03
0.98
1.10
1.22
1.37
1.24
1.38
1.33
1.33
1.95
1.68%
3.56%
—
1.71
FCF per share¥
1.91
1.81
1.82
1.81
1.82
1.55
1.64
1.58
1.54
1.62
3.71
(2.30%)
(1.95%)
—
2.91
Dividend per sh¥
3.28
3.66
4.25
4.67
4.78
5.22
5.49
5.22
5.14
5.08
4.04
1.23%
4.83%
—
12.00
Div yield (avg)%
25.27
25.72
25.65
25.18
23.82
21.17
20.95
20.28
20.38
18.54
27.89
20.38
22.50
41
2.99
Payout ratio%
25.96
28.75
31.44
31.92
29.50
30.48
31.71
33.01
30.97
33.09
10.07
31.71
31.21
58
2.452
Shares (diluted)B
3.715
4.276
5.034
5.377
5.761
6.612
8.018
7.873
8.686
8.579
2.422
8.29%
10.78%
61
22.90
Buyback yield%
5.41
8.26
11.10
10.26
12.58
15.22
15.95
13.77
11.76
10.95
8.51
13.77
11.43
43
1.467
D/E ratiox
0.536
0.496
0.442
0.477
0.428
0.405
0.446
0.446
0.429
0.460
0.541
0.446
0.446
77
24.85
Enterprise value¥B
8.886
10.07
9.936
11.16
11.73
13.23
13.75
15.52
16.37
18.55
28.49
9.60%
8.36%
48
16.38
LT debt¥B
4.506
4.060
3.892
3.584
3.195
2.969
3.182
2.853
2.576
2.284
19.83
(6.49%)
(6.00%)
48
Revenue
¥38.92B
4.58%
1.00×
Cost of revenue
¥26.54B
4.82%
1.02×
Operating expenses
¥7.313B
4.01%
0.95×