6.755
Revenue¥B
7.377
7.667
7.701
7.806
8.007
8.152
8.210
8.543
8.853
8.973
6.915
2.30%
2.21%
53
23.26
Revenue growth%
26.41
25.01
27.28
27.40
25.66
23.10
21.22
20.93
19.94
18.38
26.44
20.93
24.05
64
28.02
Gross margin%
27.07
25.85
26.53
24.13
21.54
21.83
23.17
25.51
22.84
23.38
5.83
23.17
23.75
67
24.96
Operating margin%
10.17
11.90
12.01
14.94
13.83
12.23
14.04
16.74
17.91
19.62
14.28
16.74
13.94
57
22.26
Net margin%
5.79
8.76
6.30
8.80
9.91
12.73
11.65
12.37
12.78
11.03
7.86
12.37
10.47
35
7.410
P/E ratio (avg)x
24.41
25.78
30.03
32.49
35.51
39.43
41.15
45.28
52.70
54.80
14.65
45.28
37.47
15
9.764
EV/EBITx
20.75
20.41
21.81
24.54
22.48
21.08
22.64
23.34
24.16
25.92
34.05
23.34
22.56
63
14.45
FCF yield (avg)%
26.30
25.65
28.54
26.98
28.13
30.54
33.22
31.83
31.48
28.74
20.21
31.48
28.64
62
23.47
FCF margin%
16.08
14.22
14.40
14.67
16.22
13.61
15.96
13.78
11.71
12.71
10.06
13.61
14.31
31
0.618
FCF / Net incomex
0.962
0.900
0.822
0.796
0.786
0.752
0.795
0.742
0.728
0.667
0.251
0.742
0.791
93
24.45
ROIC%
20.37
20.40
21.74
24.28
22.92
22.85
25.76
26.54
29.01
28.66
25.59
26.54
23.60
66
6.46
Return on equity%
15.18
15.06
17.27
15.78
16.39
19.06
19.56
21.97
24.73
23.55
19.06
21.97
18.17
44
26.33
Return on assets%
20.83
23.71
20.77
21.25
19.19
20.35
21.63
19.96
18.68
21.00
19.04
20.35
20.80
18
1.46
EPS¥
0.48
0.54
0.58
0.54
0.56
0.52
0.53
0.57
0.54
0.47
1.53
(3.41%)
(1.15%)
—
27.35
EPS growth%
18.24
20.17
22.88
25.57
26.01
28.25
30.52
32.18
29.38
31.03
16.48
30.52
27.13
27
1.40
Bookvalue per sh¥
1.87
1.85
1.64
1.72
1.62
1.59
1.48
1.42
1.41
1.32
1.43
(3.98%)
(2.34%)
—
1.02
FCF per share¥
1.21
1.30
1.24
1.16
1.04
0.93
0.97
1.01
0.98
1.08
2.48
0.82%
(0.64%)
—
1.98
Dividend per sh¥
1.66
1.82
1.62
1.70
1.80
1.86
1.66
1.57
1.60
1.40
2.23
(4.88%)
(1.36%)
—
27.43
Div yield (avg)%
5.44
6.46
5.51
4.76
7.20
7.54
9.60
12.54
10.42
9.58
6.89
9.60
7.37
76
15.15
Payout ratio%
24.92
23.99
25.04
22.25
24.79
22.62
23.92
24.47
26.25
24.16
2.73
24.16
24.31
79
3.063
Shares (diluted)B
3.615
4.106
4.354
4.512
5.224
5.517
6.180
7.107
8.343
9.907
2.914
13.65%
11.19%
43
5.01
Buyback yield%
31.35
32.77
33.99
31.70
30.04
27.92
29.01
27.07
24.72
24.49
26.01
27.07
29.53
12
0.275
D/E ratiox
2.011
2.211
2.144
2.129
2.510
2.785
2.935
3.365
3.742
4.430
0.321
3.365
2.647
14
0.530
Enterprise value¥B
3.647
3.615
4.349
4.220
4.388
4.306
5.021
4.997
5.524
5.716
1.514
5.43%
6.41%
23
4.995
LT debt¥B
8.858
9.619
11.29
13.21
14.73
17.39
17.37
19.83
23.39
24.25
4.778
10.48%
11.89%
57
Revenue
¥8.973B
2.21%
1.00×
Cost of revenue
¥5.000B
2.12%
0.99×
Operating expenses
¥1.837B
2.28%
1.01×
Goodwill & intangibles
16.10%