2.345
Revenue¥B
9.691
10.14
10.55
10.89
11.69
12.56
13.03
13.88
14.82
15.39
2.588
5.65%
5.02%
67
19.11
Revenue growth%
26.38
23.81
21.09
22.13
23.03
24.88
24.64
23.01
22.61
23.28
15.10
23.28
23.15
91
25.48
Gross margin%
18.87
19.28
18.17
17.72
16.99
16.01
17.01
18.99
16.68
17.50
12.18
17.01
17.61
26
26.27
Operating margin%
14.56
17.49
15.98
15.05
15.60
14.71
13.49
14.42
14.99
14.69
10.96
14.69
14.85
73
16.51
Net margin%
26.73
26.29
24.38
24.18
23.05
25.43
25.34
26.69
29.28
27.12
16.75
26.69
25.86
15
6.272
P/E ratio (avg)x
13.63
12.35
13.11
12.86
11.65
12.53
11.85
12.39
11.97
12.18
33.27
12.18
12.37
52
24.43
EV/EBITx
55.37
60.22
67.61
74.56
78.76
77.72
79.77
79.15
88.85
98.28
16.22
79.77
78.24
43
28.48
FCF yield (avg)%
11.62
13.20
14.32
13.30
10.56
12.79
14.12
11.21
11.43
8.96
28.02
11.43
12.21
32
8.98
FCF margin%
11.64
8.67
10.66
12.74
14.68
15.24
14.94
13.27
15.24
16.22
14.11
15.24
13.97
75
0.427
FCF / Net incomex
1.119
1.133
1.273
1.325
1.420
1.524
1.819
1.844
1.858
2.016
1.612
1.844
1.472
76
14.31
ROIC%
20.70
20.55
19.69
17.05
17.68
18.09
19.32
20.09
21.97
21.81
5.11
20.09
19.89
9
17.97
Return on equity%
10.22
11.20
11.22
13.73
14.94
16.10
17.84
16.36
14.47
12.99
27.04
16.10
14.10
59
14.20
Return on assets%
19.86
17.11
16.40
18.12
17.99
17.37
17.31
18.14
20.36
21.55
11.39
18.14
18.05
23
0.27
EPS¥
0.55
0.63
0.69
0.75
0.73
0.68
0.67
0.74
0.71
0.75
0.31
0.65%
4.30%
—
9.47
EPS growth%
7.82
7.13
6.70
7.14
9.84
8.86
10.47
12.99
11.92
9.63
20.52
10.47
9.24
24
0.51
Bookvalue per sh¥
0.95
1.08
1.23
1.39
1.39
1.34
1.49
1.70
1.79
1.78
0.26
5.07%
6.74%
—
0.30
FCF per share¥
0.45
0.48
0.53
0.55
0.57
0.59
0.64
0.64
0.67
0.67
0.23
3.25%
4.12%
—
0.50
Dividend per sh¥
0.29
0.30
0.31
0.33
0.38
0.43
0.48
0.52
0.58
0.65
0.14
11.64%
8.88%
—
21.59
Div yield (avg)%
15.15
13.55
12.61
12.01
9.73
8.99
11.12
11.81
10.03
7.41
18.71
10.03
11.46
51
21.17
Payout ratio%
14.33
15.39
17.50
17.98
19.67
18.52
17.63
17.69
20.64
22.56
26.19
18.52
17.83
75
10.39
Shares (diluted)B
11.71
12.91
12.15
12.54
11.46
12.79
12.90
12.92
14.53
14.01
10.43
4.11%
2.35%
95
12.30
Buyback yield%
24.36
27.10
26.10
28.48
29.82
31.01
32.13
34.84
34.79
34.68
4.84
34.68
30.42
49
0.736
D/E ratiox
1.197
1.245
1.375
1.627
1.680
1.888
1.816
2.061
2.314
2.300
0.856
2.061
1.748
31
11.65
Enterprise value¥B
12.16
13.23
14.16
14.23
14.22
15.44
14.86
14.81
16.07
16.18
13.75
2.62%
2.72%
7
6.631
LT debt¥B
8.728
8.498
8.952
8.464
9.129
9.994
10.82
11.67
11.83
11.15
4.642
4.07%
2.37%
81
Revenue
¥15.39B
5.02%
1.00×
Cost of revenue
¥7.789B
5.06%
1.00×
Operating expenses
¥3.263B
4.59%
0.96×