2.598
Revenue¥B
9.038
9.409
9.534
9.980
10.43
10.63
10.78
11.21
11.61
11.89
2.658
2.67%
3.24%
15
11.36
Revenue growth%
5.53
4.39
3.73
3.11
1.82
1.23
1.76
2.16
2.19
0.40
9.24
1.76
2.17
21
4.21
Gross margin%
17.14
18.79
19.78
18.08
15.47
16.32
17.71
19.19
20.22
17.81
3.66
17.81
17.95
81
3.25
Operating margin%
28.58
27.42
26.90
29.89
28.73
26.63
26.22
28.28
29.20
27.39
10.96
27.39
27.85
27
11.26
Net margin%
15.59
18.06
17.51
15.54
17.93
15.33
17.29
14.91
16.17
16.29
2.42
16.17
16.23
25
33.08
P/E ratio (avg)x
52.79
61.08
66.07
73.29
86.90
86.13
93.31
111.2
112.7
133.7
7.213
111.2
86.51
92
25.46
EV/EBITx
14.98
14.27
14.45
14.16
15.00
15.90
15.93
18.29
19.72
19.45
7.925
18.29
15.45
67
29.35
FCF yield (avg)%
18.48
16.60
15.80
12.89
14.25
16.94
16.37
19.10
16.29
15.45
8.56
16.37
16.33
75
2.24
FCF margin%
8.61
8.43
10.22
9.06
9.46
9.95
11.25
9.12
12.11
14.11
21.23
11.25
9.71
57
0.604
FCF / Net incomex
0.868
0.795
0.820
0.870
0.865
0.904
0.825
0.834
0.731
0.789
1.723
0.825
0.830
51
13.27
ROIC%
3.44
5.52
4.65
2.79
3.16
0.63
0.40
0.40
3.23
2.24
5.10
0.63
2.98
90
6.15
Return on equity%
18.32
19.45
16.88
15.88
13.29
15.53
14.45
14.34
15.25
15.45
14.05
15.25
15.49
23
23.54
Return on assets%
23.70
22.63
22.04
23.18
25.26
24.52
22.33
20.32
20.06
20.49
10.17
20.49
22.48
40
5.19
EPS¥
7.10
6.47
7.02
7.13
6.46
6.01
6.15
5.73
5.53
5.10
5.80
(4.63%)
(3.89%)
—
2.62
EPS growth%
28.89
25.91
24.02
25.35
23.71
23.88
22.68
24.41
26.09
24.90
13.32
24.41
24.66
12
2.16
Bookvalue per sh¥
7.35
7.28
7.36
7.96
8.75
8.79
8.20
9.19
9.78
9.25
13.04
1.11%
2.65%
—
13.57
FCF per share¥
5.22
5.00
5.04
5.47
5.82
5.71
5.37
5.91
5.75
6.28
10.26
1.53%
0.71%
—
11.67
Dividend per sh¥
1.96
2.09
2.06
1.95
1.97
1.91
2.06
1.82
1.88
1.71
6.38
(2.76%)
(1.41%)
—
5.50
Div yield (avg)%
21.26
21.79
24.40
25.01
23.34
21.72
20.90
22.68
20.70
20.23
25.67
20.90
21.75
28
4.91
Payout ratio%
25.26
24.51
23.55
21.26
19.42
21.90
24.22
24.89
22.70
23.20
26.31
23.20
23.37
28
402.8
Shares (diluted)M
397.1
395.2
446.0
411.5
461.6
448.7
498.3
518.5
508.0
486.3
406.7
1.05%
3.07%
7
6.94
Buyback yield%
26.62
28.38
27.41
27.17
27.98
27.21
28.76
28.17
30.63
32.29
23.42
28.76
28.07
28
1.414
D/E ratiox
0.972
0.852
0.803
0.699
0.756
0.719
0.769
0.746
0.635
0.689
0.874
0.719
0.751
23
10.28
Enterprise value¥B
0.489
0.458
0.468
0.460
0.488
0.440
0.476
0.428
0.405
0.381
7.763
(4.83%)
(2.90%)
19
10.65
LT debt¥B
11.29
12.15
12.28
12.41
13.47
14.90
16.06
17.30
17.42
17.45
11.85
5.32%
4.22%
84
Revenue
¥11.89B
3.24%
1.00×
Cost of revenue
¥5.938B
3.33%
1.01×
Operating expenses
¥1.793B
2.62%
0.94×