5.409
Revenue¥B
6.522
6.565
6.500
6.400
6.566
6.737
6.626
6.632
6.820
6.924
5.908
1.07%
0.76%
91
3.34
Revenue growth%
17.68
16.64
14.57
16.55
18.97
19.12
16.90
19.71
20.45
18.46
5.23
19.12
18.07
71
21.99
Gross margin%
21.11
20.18
19.53
20.43
18.17
18.83
21.20
18.55
21.44
20.94
10.04
20.94
20.31
52
22.44
Operating margin%
5.21
7.51
5.59
5.60
5.97
5.08
5.48
8.16
5.96
5.26
9.54
5.48
5.59
21
24.79
Net margin%
5.45
7.72
7.95
8.47
11.41
11.16
12.40
13.80
13.99
11.07
8.72
12.40
11.12
76
34.24
P/E ratio (avg)x
8.448
8.510
8.076
8.248
8.106
8.563
9.412
10.29
9.701
9.484
25.96
9.484
8.536
32
27.49
EV/EBITx
21.53
21.67
24.27
24.72
28.16
33.54
38.81
38.12
44.23
45.71
33.24
38.81
30.85
16
2.92
FCF yield (avg)%
20.18
21.02
22.58
22.48
21.00
20.84
22.28
20.10
20.03
18.35
2.71
20.10
20.92
5
2.45
FCF margin%
13.31
15.26
14.56
14.57
16.10
18.80
20.84
20.08
17.98
18.01
29.25
18.80
17.04
38
1.159
FCF / Net incomex
1.313
1.476
1.740
1.917
1.958
2.316
2.652
2.817
3.056
3.453
0.166
2.817
2.137
24
26.96
ROIC%
23.06
20.48
19.81
20.13
21.31
19.64
21.64
21.64
19.44
19.54
13.59
19.64
20.30
54
5.46
Return on equity%
9.56
10.70
12.11
11.74
9.01
7.45
6.07
8.15
5.23
2.72
11.51
6.07
8.58
38
29.14
Return on assets%
13.63
15.91
17.74
14.90
16.26
14.15
16.02
13.72
12.86
15.37
17.83
14.15
15.14
28
1.80
EPS¥
1.95
1.86
2.02
2.10
2.12
2.01
2.00
1.92
1.81
1.96
1.88
(1.49%)
(0.60%)
—
2.36
EPS growth%
15.81
13.06
11.98
14.96
17.69
19.07
16.66
18.37
20.23
22.92
7.90
19.07
17.18
39
2.77
Bookvalue per sh¥
6.62
7.06
8.11
8.31
9.58
11.04
11.17
11.14
10.92
11.81
5.03
4.28%
6.66%
—
2.26
FCF per share¥
4.13
4.29
4.50
4.29
4.11
4.20
4.20
4.76
4.43
4.26
5.21
0.74%
(0.06%)
—
3.32
Dividend per sh¥
2.76
2.70
2.55
2.27
2.01
1.84
1.73
1.70
1.60
1.66
5.76
(3.69%)
(4.67%)
—
18.68
Div yield (avg)%
14.15
15.18
16.42
17.34
17.75
18.39
19.33
22.22
20.32
22.08
9.45
20.32
18.07
76
14.27
Payout ratio%
6.74
6.66
7.80
6.39
4.61
6.46
7.42
5.63
8.59
11.31
4.27
7.42
6.70
62
568.6
Shares (diluted)M
553.3
545.0
504.2
444.4
428.4
416.7
428.3
432.0
374.0
359.0
580.6
(3.47%)
(4.55%)
65
13.68
Buyback yield%
25.11
28.08
26.54
24.73
22.90
20.84
23.40
22.09
23.85
24.40
26.70
23.40
24.12
89
0.412
D/E ratiox
0.788
0.801
0.775
0.890
0.937
0.871
0.956
1.013
1.071
1.057
1.713
1.013
0.914
44
1.584
Enterprise value¥B
5.118
5.606
6.612
6.955
6.817
7.711
7.673
8.182
8.600
9.250
4.208
6.30%
5.74%
5
3.897
LT debt¥B
1.531
1.667
1.685
1.661
1.805
2.026
2.149
2.288
2.560
2.750
4.111
8.78%
5.99%
42
Revenue
¥6.924B
0.76%
1.00×
Cost of revenue
¥4.847B
0.76%
1.00×
Operating expenses
¥1.181B
0.79%
1.00×