1.883
Revenue¥B
15.02
16.11
17.23
18.56
19.84
21.14
22.69
24.61
25.88
27.18
1.985
6.50%
7.06%
74
5.33
Revenue growth%
9.94
10.70
13.09
14.09
12.07
10.12
9.62
10.60
9.31
9.72
19.16
9.72
10.36
60
12.50
Gross margin%
17.07
15.47
16.96
14.58
15.80
13.70
11.80
12.37
13.49
13.92
10.63
13.49
14.25
62
27.29
Operating margin%
17.18
18.23
16.72
17.49
16.77
15.78
15.23
12.53
14.89
14.39
22.88
14.89
16.25
89
9.57
Net margin%
13.24
16.12
16.03
13.75
14.70
15.37
15.49
13.70
13.55
14.44
21.21
14.44
14.57
56
36.86
P/E ratio (avg)x
15.29
15.45
14.38
14.37
13.13
11.95
12.80
12.90
12.69
12.99
34.56
12.80
13.06
61
11.46
EV/EBITx
12.27
11.25
11.32
11.37
12.00
11.50
10.41
9.359
9.042
9.054
14.12
9.359
11.28
25
12.23
FCF yield (avg)%
25.78
23.74
22.35
23.59
23.05
25.77
28.76
28.63
31.27
31.16
3.17
28.76
25.77
60
25.82
FCF margin%
19.25
22.07
19.46
17.74
16.87
17.59
15.24
12.82
15.06
17.46
15.35
15.24
17.52
10
1.595
FCF / Net incomex
0.359
0.403
0.422
0.471
0.457
0.505
0.491
0.542
0.486
0.488
0.324
0.491
0.479
32
21.31
ROIC%
16.37
19.11
17.52
16.71
16.39
14.98
17.38
15.46
15.82
14.13
23.63
15.46
16.38
7
4.56
Return on equity%
24.61
25.24
23.76
21.30
21.90
22.10
20.34
19.67
21.53
19.40
28.85
20.34
21.71
9
19.83
Return on assets%
24.84
25.32
23.50
25.14
22.78
21.13
19.13
17.21
19.55
19.97
27.84
19.55
21.95
10
10.03
EPS¥
4.15
3.87
3.99
4.26
3.92
4.20
3.81
3.42
3.07
2.82
10.42
(6.33%)
(4.52%)
—
8.90
EPS growth%
37.05
39.47
41.81
44.13
41.45
39.55
42.45
39.74
40.57
43.57
27.71
40.57
41.01
17
11.08
Bookvalue per sh¥
25.44
25.45
21.63
18.91
19.34
18.91
20.17
21.43
20.38
21.88
32.51
2.50%
(0.90%)
—
11.91
FCF per share¥
17.44
18.77
16.22
14.39
14.10
12.36
13.23
12.56
13.62
11.61
17.32
(3.82%)
(5.45%)
—
17.72
Dividend per sh¥
16.48
18.63
18.47
20.19
22.02
20.75
22.02
21.85
20.42
19.88
6.37
(2.02%)
2.16%
—
21.27
Div yield (avg)%
21.67
19.37
18.26
15.80
16.36
15.97
14.16
13.59
13.00
14.18
26.78
14.16
15.88
11
23.60
Payout ratio%
3.76
5.64
8.33
7.52
9.88
9.47
8.93
6.26
5.94
3.14
24.48
6.26
6.89
48
0.461
Shares (diluted)B
0.665
0.746
0.742
0.788
0.885
0.984
1.125
1.252
1.185
1.358
0.476
8.93%
8.72%
28
12.27
Buyback yield%
20.29
18.07
19.91
20.01
18.41
18.54
18.30
17.45
15.55
13.01
14.43
17.45
18.36
80
0.974
D/E ratiox
0.820
0.944
0.913
0.946
0.967
0.901
0.910
0.904
0.897
0.894
1.787
0.901
0.907
21
2.543
Enterprise value¥B
14.07
14.66
15.85
16.85
20.42
24.63
24.00
27.79
31.19
35.48
1.618
11.68%
10.88%
38
1.618
LT debt¥B
3.311
2.968
3.223
2.750
2.374
2.434
2.478
2.587
2.735
2.534
13.38
1.31%
(3.00%)
70
Revenue
¥27.18B
7.06%
1.00×
Cost of revenue
¥16.08B
7.08%
1.00×
Operating expenses
¥6.730B
7.02%
1.00×