3.314
Revenue¥B
4.615
4.793
4.898
5.131
5.159
5.335
5.381
5.529
5.805
5.909
3.542
2.75%
2.92%
68
19.95
Revenue growth%
22.36
25.10
25.72
23.60
25.30
22.71
24.34
21.36
24.27
26.48
29.33
24.27
24.31
81
15.64
Gross margin%
20.47
21.79
23.62
24.02
24.15
21.35
21.15
20.56
20.52
20.99
18.79
20.99
21.25
89
18.39
Operating margin%
5.82
4.59
4.71
6.84
7.17
9.43
11.45
10.25
8.46
5.89
27.56
9.43
7.01
33
4.95
Net margin%
20.80
23.76
23.30
22.88
23.35
21.02
22.79
22.79
25.16
27.13
6.29
22.79
23.09
87
7.364
P/E ratio (avg)x
28.58
29.08
30.63
30.64
28.29
27.94
29.61
32.57
34.55
38.80
9.509
32.57
30.12
30
36.45
EV/EBITx
11.05
9.691
8.925
9.025
9.241
8.983
8.143
6.953
6.510
6.480
13.08
6.953
8.954
62
25.79
FCF yield (avg)%
20.12
20.02
17.11
17.85
18.46
19.08
20.55
20.24
17.99
19.33
26.75
19.33
19.20
10
27.81
FCF margin%
15.45
15.67
16.08
16.42
15.78
16.34
13.93
15.97
17.10
14.77
29.21
15.97
15.88
85
0.558
FCF / Net incomex
0.838
0.820
0.856
0.855
0.834
0.746
0.752
0.814
0.879
0.768
0.454
0.768
0.827
5
19.83
ROIC%
6.96
6.28
6.04
8.85
11.35
10.21
12.73
14.67
17.07
16.23
14.09
14.67
10.78
94
15.03
Return on equity%
15.03
12.04
10.25
10.79
11.80
11.27
11.99
11.21
11.68
9.00
18.37
11.27
11.47
71
23.62
Return on assets%
7.06
7.97
10.13
8.96
9.91
11.62
13.89
11.24
11.35
10.27
15.31
11.35
10.20
13
1.32
EPS¥
0.88
0.94
0.93
0.93
1.10
1.29
1.49
1.57
1.66
1.86
1.43
11.12%
9.28%
—
5.83
EPS growth%
18.70
17.68
15.20
17.53
18.57
21.05
23.35
23.63
24.08
24.81
19.58
23.63
19.87
20
1.87
Bookvalue per sh¥
1.60
1.71
1.75
1.78
1.79
1.82
1.64
1.49
1.55
1.59
2.30
(2.30%)
0.48%
—
1.39
FCF per share¥
1.42
1.56
1.68
1.58
1.71
1.69
1.73
1.94
2.13
2.04
0.75
3.61%
2.97%
—
1.92
Dividend per sh¥
0.44
0.39
0.34
0.32
0.32
0.33
0.32
0.34
0.36
0.32
1.31
(0.10%)
(2.43%)
—
17.09
Div yield (avg)%
11.83
13.64
16.14
15.67
17.30
16.59
15.32
15.45
12.49
11.57
4.48
15.32
15.39
42
5.22
Payout ratio%
17.31
15.71
17.78
17.67
17.95
19.88
22.59
20.80
19.58
21.82
25.38
20.80
18.76
47
1.237
Shares (diluted)B
0.915
0.835
0.897
0.849
0.810
0.835
0.853
0.824
0.753
0.667
1.288
(3.79%)
(4.25%)
37
8.19
Buyback yield%
7.54
9.12
8.69
5.99
7.41
5.44
4.63
2.91
0.45
0.40
20.72
2.91
5.71
56
0.389
D/E ratiox
1.082
1.096
1.072
1.001
0.889
0.800
0.730
0.802
0.729
0.729
0.810
0.730
0.845
13
7.242
Enterprise value¥B
3.999
3.926
4.129
4.612
4.789
4.692
4.741
4.812
4.472
3.970
3.493
(3.68%)
(0.14%)
86
2.795
LT debt¥B
6.022
6.102
5.959
5.573
6.147
6.996
7.298
6.894
7.792
8.510
0.417
6.72%
4.79%
40
Revenue
¥5.909B
2.92%
1.00×
Cost of revenue
¥2.709B
2.87%
0.99×
Operating expenses
¥1.270B
3.26%
1.03×