8.023
Revenue¥B
5.292
5.681
5.936
6.282
6.717
7.001
7.519
8.192
8.727
9.430
8.664
7.02%
6.60%
48
6.87
Revenue growth%
23.76
20.96
22.13
19.54
16.94
18.55
19.60
19.11
16.80
16.34
8.89
18.55
19.32
12
2.33
Gross margin%
18.51
15.95
17.02
20.01
17.75
16.41
15.88
17.52
14.79
15.13
8.48
15.88
16.71
19
24.93
Operating margin%
8.44
9.26
6.42
3.82
6.09
7.39
6.44
9.11
11.35
11.68
16.96
9.11
7.91
76
14.41
Net margin%
7.40
9.58
6.63
7.75
9.93
8.88
9.91
8.09
9.57
9.19
28.24
9.19
9.04
88
26.05
P/E ratio (avg)x
25.54
27.89
32.13
37.85
37.61
40.15
45.16
44.15
49.50
50.77
24.35
45.16
39.00
15
6.668
EV/EBITx
16.25
16.49
18.58
19.79
20.23
21.79
25.67
30.22
29.44
32.14
23.60
29.44
21.01
15
11.30
FCF yield (avg)%
28.39
29.74
26.77
23.88
26.62
26.08
28.76
31.07
31.40
33.92
19.72
31.07
28.58
48
3.97
FCF margin%
17.88
16.08
16.16
14.17
11.78
9.05
10.58
11.16
13.51
12.09
10.08
11.16
12.80
27
0.846
FCF / Net incomex
0.871
0.928
0.872
0.849
0.912
0.875
0.837
0.868
0.870
0.805
1.136
0.868
0.871
80
22.83
ROIC%
0.40
3.37
3.60
4.79
3.89
3.74
3.35
1.87
4.61
3.89
4.90
3.74
3.67
71
26.36
Return on equity%
15.22
14.62
11.70
13.62
10.66
11.95
9.81
12.68
15.48
14.90
16.13
12.68
13.15
9
28.01
Return on assets%
24.93
24.36
24.14
24.10
21.61
21.33
20.91
23.77
26.22
24.72
14.11
23.77
24.12
65
3.75
EPS¥
3.26
3.25
2.97
2.57
2.19
2.09
1.83
1.75
1.79
1.76
3.94
(4.25%)
(6.69%)
—
26.71
EPS growth%
21.72
22.97
23.49
22.64
23.02
25.64
27.51
27.74
28.94
26.73
25.76
27.51
24.57
69
5.13
Bookvalue per sh¥
2.85
3.36
3.49
3.70
3.81
4.17
4.87
5.87
6.26
6.28
0.85
10.50%
9.33%
—
5.23
FCF per share¥
7.88
8.06
7.83
8.54
9.50
10.54
12.24
13.82
13.42
14.97
5.54
9.52%
8.31%
—
4.54
Dividend per sh¥
4.75
5.60
6.00
5.82
6.69
6.84
8.03
7.71
7.82
8.60
4.68
5.16%
5.84%
—
28.13
Div yield (avg)%
26.40
26.73
29.20
30.56
31.94
33.52
32.23
33.82
32.69
34.48
14.86
33.52
32.09
56
17.29
Payout ratio%
7.22
9.45
11.81
12.14
13.72
12.42
13.84
13.63
15.30
16.27
3.64
13.84
13.02
77
0.623
Shares (diluted)B
0.789
0.832
0.797
0.775
0.832
0.899
0.887
0.896
1.008
1.029
0.613
4.35%
2.55%
21
12.46
Buyback yield%
13.07
10.72
12.55
15.20
18.18
18.43
17.26
18.15
19.11
20.02
27.58
18.43
17.71
27
0.220
D/E ratiox
0.988
1.058
1.015
1.034
1.049
1.140
1.314
1.292
1.513
1.769
1.011
1.314
1.099
76
5.673
Enterprise value¥B
8.623
9.912
9.455
10.15
11.72
12.64
13.23
13.74
15.90
15.98
2.144
6.40%
6.62%
13
2.676
LT debt¥B
1.219
1.130
1.169
1.329
1.447
1.395
1.569
1.589
1.657
1.848
0.478
5.02%
3.85%
41
Revenue
¥9.430B
6.60%
1.00×
Cost of revenue
¥4.160B
6.05%
0.95×
Operating expenses
¥2.094B
7.25%
1.06×
Goodwill & intangibles
20.43%