9.171
Revenue¥B
5.181
5.575
5.888
6.369
6.766
7.298
7.783
8.495
9.361
10.18
9.802
8.51%
7.74%
10
23.46
Revenue growth%
17.46
18.12
19.37
17.84
17.69
19.29
21.77
20.05
21.93
21.75
25.88
21.75
19.33
58
8.54
Gross margin%
18.63
20.62
21.53
19.36
20.28
21.93
23.18
20.39
20.55
18.41
16.66
20.55
20.47
29
17.35
Operating margin%
15.20
14.17
11.44
12.31
11.64
10.62
12.94
11.71
10.91
13.68
25.53
11.71
12.01
60
16.39
Net margin%
5.84
8.00
8.51
7.51
9.34
11.74
9.12
10.06
8.66
8.75
26.85
9.12
8.71
84
13.85
P/E ratio (avg)x
32.37
34.35
34.17
31.80
34.57
32.63
30.32
30.73
28.25
28.65
12.04
30.32
32.09
26
25.62
EV/EBITx
14.52
15.90
17.39
18.20
20.63
21.95
22.98
27.51
30.03
35.49
7.678
27.51
21.29
53
12.15
FCF yield (avg)%
27.02
25.76
25.67
25.10
26.25
28.87
26.32
29.06
30.74
31.48
3.23
29.06
26.67
88
5.64
FCF margin%
9.45
10.80
9.87
9.94
10.28
12.50
9.79
11.16
8.42
8.00
12.33
9.79
9.90
23
0.320
FCF / Net incomex
1.185
1.219
1.169
1.116
1.078
1.039
1.214
1.381
1.560
1.635
0.284
1.381
1.200
7
26.39
ROIC%
7.05
4.08
4.41
1.94
0.40
1.24
0.50
2.55
3.58
3.82
2.26
2.55
3.07
74
19.01
Return on equity%
32.91
34.92
33.61
35.71
33.96
34.11
34.37
35.24
33.42
36.24
14.06
34.37
34.24
65
3.57
Return on assets%
22.38
19.93
22.75
19.89
21.81
19.33
22.15
20.76
23.14
20.60
19.21
20.76
21.28
53
0.64
EPS¥
3.75
3.65
4.24
4.90
5.25
5.91
6.35
6.71
6.68
7.57
0.70
7.61%
8.80%
—
6.35
EPS growth%
7.54
5.92
4.18
6.43
7.80
9.30
6.89
9.57
10.21
11.84
22.57
9.57
7.67
78
4.15
Bookvalue per sh¥
1.63
1.61
1.41
1.32
1.44
1.29
1.15
1.25
1.23
1.18
3.26
(3.99%)
(2.91%)
—
0.87
FCF per share¥
1.36
1.40
1.35
1.32
1.26
1.38
1.41
1.53
1.78
1.99
2.96
9.62%
3.31%
—
3.63
Dividend per sh¥
4.31
4.49
4.36
4.96
5.10
5.90
6.33
6.60
7.76
8.73
1.59
11.32%
7.25%
—
20.75
Div yield (avg)%
32.54
30.78
29.67
28.25
28.03
30.83
32.37
32.69
35.33
38.04
19.45
32.69
31.60
70
9.40
Payout ratio%
30.44
29.93
28.93
29.52
32.48
35.18
36.60
38.42
40.26
40.10
24.61
38.42
33.83
68
0.718
Shares (diluted)B
1.002
0.991
1.008
0.954
0.975
0.995
0.991
0.915
0.931
1.025
0.747
1.00%
0.10%
70
7.10
Buyback yield%
11.57
8.59
9.19
9.93
8.88
11.55
13.92
11.22
11.77
13.09
9.86
11.77
11.38
38
0.332
D/E ratiox
0.278
0.309
0.326
0.340
0.332
0.373
0.410
0.483
0.523
0.563
1.689
0.483
0.357
49
3.431
Enterprise value¥B
6.976
6.741
7.561
7.726
8.133
8.983
8.029
8.212
8.921
8.756
7.348
1.49%
2.82%
41
2.984
LT debt¥B
5.116
4.668
4.451
4.732
4.923
5.466
5.586
5.115
5.406
5.715
0.467
3.03%
1.40%
20
Revenue
¥10.18B
7.74%
1.00×
Cost of revenue
¥5.229B
8.16%
1.04×
Operating expenses
¥1.698B
7.47%
0.98×
Cash and investments
20.69%