5.956
Revenue¥B
6.054
6.466
6.797
7.275
7.673
8.111
8.456
8.720
9.000
9.707
6.231
4.81%
5.47%
19
10.19
Revenue growth%
9.85
12.48
13.56
13.11
11.83
11.02
11.07
11.71
10.06
11.15
17.59
11.07
11.43
61
4.34
Gross margin%
19.67
19.19
20.15
22.26
24.72
23.26
20.48
23.19
23.87
21.29
29.97
23.19
21.78
77
17.06
Operating margin%
21.69
21.29
18.55
16.37
16.53
17.98
18.04
20.85
21.70
23.08
17.07
20.85
19.70
30
20.68
Net margin%
12.43
10.49
8.88
6.84
8.26
11.24
14.00
11.58
14.44
13.66
7.07
13.66
11.41
37
32.86
P/E ratio (avg)x
18.81
18.84
18.97
20.49
19.58
22.93
22.24
23.60
22.94
26.60
29.79
22.94
21.37
50
16.47
EV/EBITx
53.59
50.82
53.25
55.23
63.12
72.09
80.99
93.05
109.3
127.3
7.414
93.05
67.60
85
7.19
FCF yield (avg)%
23.70
25.40
27.03
27.51
27.06
28.30
30.01
30.74
30.28
33.20
2.61
30.28
27.91
33
8.02
FCF margin%
9.56
7.38
10.36
9.66
10.31
8.93
9.53
9.09
8.47
9.26
9.44
9.09
9.39
38
0.310
FCF / Net incomex
0.401
0.400
0.402
0.445
0.410
0.362
0.332
0.319
0.344
0.315
0.772
0.332
0.381
84
8.55
ROIC%
21.58
22.39
21.87
24.63
23.34
25.16
27.78
29.43
29.87
32.83
21.54
29.43
24.90
81
8.53
Return on equity%
18.68
18.35
17.29
19.98
17.92
17.84
16.42
17.71
15.06
16.33
8.50
16.42
17.77
80
8.43
Return on assets%
7.16
5.75
3.67
5.26
7.77
8.32
6.56
6.97
9.95
9.02
2.65
8.32
7.06
47
3.15
EPS¥
0.91
1.01
0.95
1.03
0.91
0.82
0.71
0.64
0.64
0.64
3.41
(6.72%)
(4.07%)
—
25.43
EPS growth%
14.42
17.04
15.85
12.98
10.44
8.36
8.58
8.42
10.25
9.97
26.09
8.58
10.35
35
4.93
Bookvalue per sh¥
6.91
6.50
6.91
6.57
7.45
7.98
7.61
7.21
7.08
7.62
1.19
0.47%
1.71%
—
1.20
FCF per share¥
4.81
5.14
5.94
5.91
5.99
5.80
5.68
6.82
7.98
8.60
1.47
7.49%
6.18%
—
5.03
Dividend per sh¥
5.00
5.93
7.03
7.46
7.42
8.61
9.85
11.67
11.34
12.02
3.53
10.14%
10.69%
—
10.88
Div yield (avg)%
4.73
2.38
2.62
0.40
0.90
0.43
0.40
2.79
0.40
1.09
10.67
0.43
0.99
91
18.77
Payout ratio%
17.48
19.98
20.72
23.21
21.62
21.77
24.17
26.45
28.47
28.18
13.65
26.45
22.49
8
0.472
Shares (diluted)B
0.655
0.660
0.672
0.747
0.827
0.917
0.977
1.103
1.239
1.265
0.478
8.88%
7.32%
15
26.24
Buyback yield%
12.39
10.64
10.06
9.77
11.74
12.83
10.54
7.94
8.46
10.85
27.17
10.54
10.59
35
1.709
D/E ratiox
1.829
1.944
1.942
1.783
1.718
1.643
1.468
1.318
1.424
1.336
1.152
1.424
1.681
33
5.912
Enterprise value¥B
7.999
7.687
8.305
7.484
7.139
7.508
6.638
6.250
6.188
6.617
5.027
(1.51%)
(0.97%)
68
0.474
LT debt¥B
3.705
3.502
3.997
4.155
3.961
4.078
4.409
4.958
4.817
4.602
3.971
3.04%
2.27%
9
Revenue
¥9.707B
5.47%
1.00×
Cost of revenue
¥6.760B
5.52%
1.00×
Operating expenses
¥1.534B
6.04%
1.06×
Goodwill & intangibles
17.74%