5.522
Revenue¥B
3.874
4.223
4.583
4.909
5.253
5.712
6.186
6.614
7.000
7.477
6.086
7.32%
7.69%
24
7.05
Revenue growth%
27.25
26.05
28.13
26.58
28.38
30.64
27.65
25.16
26.34
26.97
11.35
26.97
27.11
90
14.57
Gross margin%
22.92
24.83
27.08
29.16
27.32
29.14
27.22
26.72
29.63
31.81
30.00
29.14
27.27
74
4.01
Operating margin%
7.12
4.72
7.42
5.40
4.74
6.64
7.10
9.11
7.80
4.99
29.72
7.10
6.87
57
29.22
Net margin%
8.80
7.15
4.99
5.92
6.75
7.78
7.26
7.23
8.97
7.70
17.52
7.70
7.24
90
23.97
P/E ratio (avg)x
37.47
40.61
47.44
53.14
57.67
64.45
61.97
68.43
74.52
71.79
9.433
68.43
59.82
20
6.720
EV/EBITx
6.674
7.459
7.389
6.723
6.832
7.607
7.893
7.208
7.413
6.989
6.992
7.413
7.299
9
17.22
FCF yield (avg)%
15.47
14.34
12.07
10.46
7.56
6.99
5.68
5.77
7.12
4.97
20.10
5.77
7.34
80
26.10
FCF margin%
0.40
0.43
0.40
1.51
1.18
2.70
2.08
2.48
3.65
0.88
21.83
2.48
1.34
89
0.277
FCF / Net incomex
1.479
1.645
1.837
1.991
2.270
2.409
2.564
2.337
2.311
2.187
1.487
2.337
2.229
22
16.00
ROIC%
3.44
6.19
8.69
9.42
11.15
11.62
10.91
11.08
8.57
6.99
4.75
10.91
9.05
14
17.27
Return on equity%
19.04
18.80
17.87
16.45
17.74
18.66
19.07
16.95
19.79
22.29
25.43
19.07
18.73
8
13.51
Return on assets%
21.82
19.94
19.04
17.25
18.57
18.61
16.72
16.60
14.70
15.15
7.22
16.60
17.91
91
2.74
EPS¥
3.72
4.11
4.59
4.56
5.15
5.33
5.20
5.79
6.37
7.54
2.85
7.94%
8.78%
—
7.59
EPS growth%
16.99
15.87
13.85
11.27
13.34
11.24
9.36
7.37
6.38
4.46
6.69
7.37
11.26
92
1.94
Bookvalue per sh¥
0.68
0.69
0.66
0.72
0.79
0.81
0.87
1.01
1.16
1.25
1.23
9.57%
6.29%
—
1.78
FCF per share¥
1.95
1.77
1.62
1.65
1.78
1.56
1.52
1.62
1.69
1.60
4.00
(2.09%)
(1.43%)
—
1.75
Dividend per sh¥
2.51
2.31
2.38
2.45
2.68
2.93
3.03
3.07
3.30
3.27
2.98
4.06%
3.06%
—
12.92
Div yield (avg)%
6.62
4.55
4.25
1.87
4.11
6.48
8.86
11.65
12.64
13.51
10.04
11.65
6.55
29
17.16
Payout ratio%
8.59
8.93
8.42
10.90
12.02
14.55
16.09
15.83
13.40
14.35
27.37
14.55
12.71
74
0.694
Shares (diluted)B
0.649
0.622
0.642
0.709
0.682
0.724
0.835
0.954
1.073
1.130
0.658
10.64%
6.10%
25
17.48
Buyback yield%
10.99
11.17
12.08
11.87
9.19
9.13
8.58
11.03
12.35
14.71
29.51
11.03
11.10
41
0.524
D/E ratiox
1.616
1.479
1.600
1.718
1.792
1.923
2.047
2.100
1.964
2.120
1.619
2.047
1.858
16
1.228
Enterprise value¥B
4.026
4.472
4.462
5.260
5.686
6.103
6.016
7.017
7.542
8.455
1.782
8.26%
8.86%
22
2.070
LT debt¥B
4.201
4.557
4.637
4.950
5.080
5.743
6.642
7.299
8.202
8.333
4.230
10.40%
8.12%
12
Revenue
¥7.477B
7.69%
1.00×
Cost of revenue
¥3.900B
7.66%
1.00×
Operating expenses
¥1.459B
7.34%
0.97×
Goodwill & intangibles
19.62%