7.454
Revenue¥B
6.548
7.195
7.779
8.495
8.998
9.548
10.11
11.07
12.17
12.88
7.689
7.43%
7.75%
88
25.50
Revenue growth%
9.39
11.14
14.04
13.36
14.26
15.69
13.35
12.96
13.41
13.70
7.12
13.41
13.39
83
25.85
Gross margin%
24.71
24.17
24.32
22.40
25.03
23.01
20.58
23.40
25.83
23.31
29.46
23.31
23.79
31
7.04
Operating margin%
31.72
31.52
33.79
33.51
36.49
38.30
39.03
40.11
39.54
40.91
22.08
39.54
37.39
80
20.78
Net margin%
17.18
18.96
20.04
19.98
22.53
21.72
23.76
26.48
25.82
23.09
28.55
23.76
22.12
61
36.83
P/E ratio (avg)x
10.68
10.96
10.29
10.39
11.81
12.43
12.16
13.26
15.28
15.96
10.47
13.26
11.99
13
37.42
EV/EBITx
27.95
25.44
27.24
28.67
31.54
29.82
29.20
28.77
29.54
29.41
24.61
29.41
28.98
83
8.10
FCF yield (avg)%
24.27
24.57
26.14
26.15
27.88
28.26
26.31
24.87
21.88
21.06
25.65
24.87
25.51
7
16.01
FCF margin%
30.83
27.85
29.50
29.20
27.95
29.68
31.36
33.17
34.08
36.80
13.82
33.17
30.26
28
0.336
FCF / Net incomex
1.087
1.304
1.512
1.544
1.714
2.080
2.402
2.531
2.872
2.977
0.611
2.531
1.897
88
12.00
ROIC%
11.23
9.94
8.34
9.54
7.21
8.60
8.04
8.05
5.46
4.46
10.17
8.04
8.19
51
27.45
Return on equity%
7.52
10.24
9.32
10.50
7.71
9.69
8.55
11.14
9.74
10.20
26.55
9.74
9.71
27
25.95
Return on assets%
21.07
22.89
24.59
25.43
27.48
26.98
29.01
27.48
25.07
22.86
16.16
26.98
25.25
32
10.29
EPS¥
36.86
40.92
40.84
40.54
48.11
51.50
53.81
55.60
63.91
66.68
11.17
6.75%
7.50%
—
16.76
EPS growth%
7.46
4.72
2.77
3.45
2.57
5.16
7.00
9.47
9.02
11.11
8.35
9.02
6.08
41
22.36
Bookvalue per sh¥
12.70
12.21
12.93
13.65
12.11
11.63
12.87
14.10
14.29
15.21
30.33
4.67%
2.70%
—
29.28
FCF per share¥
49.90
51.35
50.24
48.02
50.20
55.10
57.66
58.54
58.20
60.28
16.22
3.73%
2.29%
—
26.65
Dividend per sh¥
11.94
12.46
11.51
10.59
9.76
10.02
10.93
12.24
13.63
15.15
8.19
9.19%
3.42%
—
17.54
Div yield (avg)%
1.95
1.22
0.66
3.61
6.47
6.56
5.79
6.54
6.75
5.78
12.97
6.54
5.78
34
25.77
Payout ratio%
16.70
14.57
13.13
14.85
13.14
15.03
12.69
14.86
13.65
10.87
6.23
13.65
14.11
62
356.5
Shares (diluted)M
242.2
235.1
208.5
179.4
177.3
189.7
201.2
170.8
162.5
161.2
361.9
(1.88%)
(3.74%)
47
8.70
Buyback yield%
20.84
20.66
23.36
23.83
26.38
26.65
25.50
27.83
29.49
28.49
13.75
27.83
25.94
7
0.722
D/E ratiox
1.227
1.179
1.149
1.079
1.189
1.183
1.170
1.358
1.501
1.514
0.934
1.358
1.186
45
1.374
Enterprise value¥B
6.254
6.002
6.568
6.869
6.626
5.746
4.981
4.369
4.485
4.197
4.181
(8.73%)
(3.70%)
37
13.58
LT debt¥B
9.724
9.608
9.726
10.32
9.327
8.606
8.363
8.024
7.429
8.194
8.727
(2.56%)
(1.53%)
8
Revenue
¥12.88B
7.75%
1.00×
Cost of revenue
¥7.072B
7.87%
1.01×
Operating expenses
¥3.095B
7.38%
0.97×