8.806
Revenue¥B
13.23
13.16
13.26
13.47
13.80
14.08
14.24
14.35
14.90
14.82
9.087
1.43%
1.51%
46
27.26
Revenue growth%
31.07
30.16
29.42
28.57
26.05
26.21
26.55
25.82
28.50
27.49
3.97
26.55
28.00
27
6.87
Gross margin%
18.73
21.12
22.56
21.40
23.00
22.10
22.95
23.56
25.14
22.51
11.85
22.95
22.53
22
6.17
Operating margin%
5.78
8.14
9.42
9.84
11.16
12.15
13.40
13.17
15.79
16.38
24.46
13.40
11.66
89
2.97
Net margin%
36.34
35.80
36.40
37.54
35.59
38.09
40.22
38.36
36.24
33.66
22.68
38.09
36.37
32
35.40
P/E ratio (avg)x
26.74
25.11
28.38
30.23
34.51
39.23
43.88
47.25
55.49
63.27
29.81
47.25
36.87
84
34.95
EV/EBITx
6.609
6.020
5.215
4.618
4.448
3.996
3.644
3.357
3.060
2.916
23.03
3.357
4.222
8
4.98
FCF yield (avg)%
25.48
23.45
24.18
26.50
26.26
23.74
23.21
25.54
28.25
25.37
9.56
25.37
25.42
68
7.92
FCF margin%
16.86
17.64
17.27
14.29
14.31
12.78
12.90
10.15
11.26
10.45
11.30
11.26
13.59
81
1.715
FCF / Net incomex
1.751
2.079
2.079
2.165
2.117
2.247
2.434
2.847
3.087
3.253
0.389
2.847
2.206
22
5.84
ROIC%
12.31
14.64
14.83
14.79
16.13
14.76
17.59
17.01
18.03
19.73
24.57
17.59
15.48
20
2.71
Return on equity%
30.10
28.16
26.04
26.86
27.73
28.18
28.54
26.72
28.37
27.64
22.81
28.18
27.95
12
16.07
Return on assets%
13.05
14.79
15.29
13.77
13.10
15.80
12.95
13.66
16.27
16.63
22.81
15.80
14.28
33
2.99
EPS¥
0.94
0.97
0.87
0.95
1.01
1.02
1.01
1.07
1.19
1.27
3.11
4.75%
3.75%
—
17.40
EPS growth%
18.73
20.45
17.58
17.15
14.19
14.75
14.37
12.07
13.00
11.24
11.31
13.00
14.56
70
2.53
Bookvalue per sh¥
0.54
0.58
0.55
0.59
0.63
0.60
0.60
0.57
0.61
0.63
1.48
0.14%
1.05%
—
3.16
FCF per share¥
1.17
1.30
1.49
1.59
1.84
1.94
1.93
1.96
2.15
2.06
3.27
2.20%
5.70%
—
1.32
Dividend per sh¥
0.67
0.62
0.61
0.63
0.55
0.55
0.55
0.46
0.50
0.50
4.09
(1.85%)
(3.38%)
—
2.40
Div yield (avg)%
21.43
21.54
18.99
18.72
17.32
19.26
16.94
17.43
17.30
19.56
27.98
17.43
18.85
28
11.04
Payout ratio%
6.84
5.20
4.89
1.97
2.52
4.28
2.66
0.95
2.29
0.40
6.65
2.29
2.59
45
1.230
Shares (diluted)B
1.276
1.098
1.099
1.057
0.982
1.026
1.064
1.067
0.996
0.925
1.258
(1.19%)
(2.79%)
55
24.68
Buyback yield%
14.46
13.84
16.27
15.17
16.22
16.02
17.80
19.39
16.50
17.01
19.24
17.01
16.25
63
1.680
D/E ratiox
1.700
1.563
1.702
1.539
1.389
1.399
1.318
1.280
1.393
1.231
0.652
1.318
1.396
73
7.827
Enterprise value¥B
12.81
15.31
16.48
17.83
18.42
20.51
21.71
22.90
23.58
27.66
2.613
8.47%
9.16%
55
9.550
LT debt¥B
3.142
3.330
3.224
2.934
2.967
2.717
2.763
2.450
2.345
2.103
8.154
(6.66%)
(4.31%)
86
Revenue
¥14.82B
1.51%
1.00×
Cost of revenue
¥9.296B
1.24%
0.97×
Operating expenses
¥3.688B
1.77%
1.03×