11.42
Revenue¥B
7.544
7.516
7.734
7.691
7.638
7.908
8.171
8.434
8.620
8.588
12.52
2.37%
1.32%
39
23.31
Revenue growth%
3.72
6.44
7.77
4.92
4.15
6.55
7.14
7.95
6.37
3.79
4.73
6.55
6.40
28
11.35
Gross margin%
25.58
24.75
26.49
27.20
29.84
28.98
28.17
29.63
29.09
28.84
10.78
28.98
28.50
17
20.83
Operating margin%
13.41
14.15
11.95
13.83
15.48
17.32
19.62
21.08
23.21
24.01
25.85
21.08
16.40
8
19.05
Net margin%
4.44
2.81
1.08
3.72
6.27
9.08
10.13
10.97
9.37
6.43
2.60
9.37
6.35
94
19.03
P/E ratio (avg)x
29.02
29.03
26.12
22.43
19.50
18.18
16.63
17.29
14.63
13.78
7.866
16.63
18.84
41
24.73
EV/EBITx
11.36
9.739
8.997
8.385
7.754
7.875
6.686
6.690
6.102
5.327
10.17
6.686
7.815
51
22.41
FCF yield (avg)%
15.84
16.96
19.82
18.99
19.78
17.51
16.29
16.48
19.18
21.04
15.60
17.51
18.25
30
24.76
FCF margin%
9.16
9.74
10.61
12.81
12.83
11.77
10.02
7.57
6.18
8.95
26.28
8.95
9.88
88
0.956
FCF / Net incomex
1.163
1.191
1.198
1.132
1.300
1.195
1.360
1.541
1.425
1.445
1.251
1.425
1.249
92
24.15
ROIC%
11.28
8.97
7.55
9.39
8.64
6.74
7.97
8.94
7.34
4.79
21.52
7.34
8.30
90
10.28
Return on equity%
3.85
5.56
6.54
7.53
6.56
9.55
7.18
8.56
11.19
9.69
17.37
9.55
7.35
51
2.68
Return on assets%
14.74
12.88
10.55
13.32
14.28
14.43
14.43
13.63
12.61
14.69
3.96
14.43
13.96
79
1.41
EPS¥
4.76
4.70
4.27
3.90
3.76
4.08
3.53
3.27
3.45
3.24
1.52
(2.93%)
(4.62%)
—
9.02
EPS growth%
21.65
22.89
23.07
20.87
23.32
22.77
25.30
23.25
24.07
22.90
25.15
23.25
22.98
62
9.56
Bookvalue per sh¥
2.49
2.18
2.02
1.86
1.73
1.66
1.68
1.60
1.47
1.53
7.70
(2.45%)
(4.91%)
—
2.38
FCF per share¥
4.94
5.32
5.18
5.50
6.16
6.22
5.91
6.28
5.97
7.02
3.38
2.66%
3.44%
—
9.58
Dividend per sh¥
2.34
2.46
2.22
1.97
1.71
1.53
1.48
1.42
1.24
1.15
4.43
(7.52%)
(7.10%)
—
27.21
Div yield (avg)%
19.40
18.35
20.70
18.44
18.55
16.11
14.28
12.16
12.49
13.66
22.66
13.66
17.23
13
29.52
Payout ratio%
6.11
7.79
9.90
8.93
6.13
5.20
5.26
7.24
7.41
6.96
2.36
6.96
7.10
25
390.1
Shares (diluted)M
322.3
344.3
346.6
347.2
357.5
396.3
387.9
388.3
433.5
397.0
405.1
2.12%
1.50%
61
24.13
Buyback yield%
31.45
29.79
28.77
30.22
30.00
30.34
28.91
26.57
29.35
29.59
15.66
29.35
29.69
54
0.398
D/E ratiox
0.243
0.236
0.259
0.286
0.283
0.309
0.277
0.305
0.312
0.340
0.724
0.309
0.284
46
5.027
Enterprise value¥B
12.36
13.85
14.36
17.28
18.74
19.97
23.11
26.53
29.90
32.17
0.862
11.42%
11.68%
72
9.711
LT debt¥B
11.51
11.42
11.71
13.40
14.40
15.35
16.54
18.32
19.06
19.36
5.650
6.10%
6.12%
75
Revenue
¥8.588B
1.32%
1.00×
Cost of revenue
¥4.974B
1.15%
0.98×
Operating expenses
¥1.223B
2.17%
1.09×