0.909
Revenue¥B
10.66
10.49
10.51
10.51
10.79
10.78
10.73
10.65
10.92
10.86
0.990
0.12%
0.17%
79
22.25
Revenue growth%
22.59
23.14
21.06
21.86
21.82
21.02
20.39
22.85
24.71
24.98
3.02
22.85
22.22
88
20.78
Gross margin%
22.62
22.21
21.02
20.00
20.96
21.30
22.52
20.26
21.05
23.85
8.64
21.30
21.17
61
11.34
Operating margin%
31.39
33.39
35.29
32.94
30.13
27.72
25.48
25.94
24.10
22.61
14.34
25.48
28.93
59
22.86
Net margin%
32.06
33.79
33.60
34.61
33.99
33.65
35.04
32.59
32.65
31.08
13.02
32.65
33.62
68
9.976
P/E ratio (avg)x
20.03
23.07
22.08
23.13
25.83
25.37
28.05
27.97
32.02
33.09
10.56
28.05
25.60
16
32.15
EV/EBITx
22.80
21.33
21.10
20.77
20.76
22.75
23.95
26.22
25.75
27.52
32.32
25.75
22.77
78
4.30
FCF yield (avg)%
21.93
21.03
20.18
22.03
21.05
18.14
17.92
17.11
15.01
14.89
8.25
17.11
19.16
63
12.00
FCF margin%
7.06
7.82
7.16
8.67
8.72
9.63
8.63
6.09
4.48
6.44
17.37
6.44
7.49
62
0.827
FCF / Net incomex
1.381
1.379
1.255
1.277
1.196
1.207
1.113
1.186
1.353
1.285
1.595
1.207
1.266
84
11.99
ROIC%
4.70
3.46
1.96
1.03
0.40
2.02
2.91
2.18
2.13
4.97
3.99
2.18
2.15
33
19.15
Return on equity%
11.23
8.97
11.88
13.91
12.73
10.41
12.29
10.26
11.07
14.00
29.31
11.07
11.55
58
5.31
Return on assets%
21.96
24.96
27.40
28.34
30.92
32.30
30.28
30.86
33.15
34.96
27.00
32.30
30.57
75
0.40
EPS¥
0.95
0.97
1.03
1.11
0.96
0.93
0.91
0.91
0.79
0.82
0.44
(3.22%)
(1.87%)
—
14.51
EPS growth%
32.10
32.13
29.73
32.47
32.12
34.07
35.78
35.90
33.68
33.26
11.59
34.07
32.86
18
0.89
Bookvalue per sh¥
0.91
0.88
0.87
0.86
0.94
0.99
1.05
1.18
1.11
1.27
1.34
6.13%
3.70%
—
0.35
FCF per share¥
0.99
1.06
1.07
1.07
1.11
1.09
1.18
1.12
1.26
1.27
1.51
2.78%
3.38%
—
0.50
Dividend per sh¥
1.27
1.42
1.53
1.53
1.57
1.90
2.03
2.27
2.37
2.73
0.85
11.73%
7.80%
—
23.52
Div yield (avg)%
14.69
17.07
16.74
16.53
14.42
12.81
12.85
13.58
11.31
13.85
12.42
12.85
14.14
28
8.48
Payout ratio%
8.94
9.96
9.16
11.57
11.71
14.49
13.19
15.38
13.51
12.97
14.17
13.51
12.34
29
3.193
Shares (diluted)B
4.519
5.116
5.319
6.131
6.830
6.537
7.729
7.564
7.350
7.687
3.299
2.39%
5.30%
30
25.16
Buyback yield%
25.47
25.14
25.23
23.96
23.42
25.20
25.35
27.45
27.98
27.59
27.66
27.45
25.29
26
0.227
D/E ratiox
1.331
1.499
1.618
1.639
1.846
2.130
2.316
2.491
2.923
3.393
1.001
2.491
1.988
24
7.382
Enterprise value¥B
4.036
4.197
4.283
3.964
3.652
3.533
4.024
4.540
4.832
5.031
5.712
6.62%
2.11%
43
0.773
LT debt¥B
6.095
6.642
6.148
6.789
7.193
7.779
7.543
7.731
6.947
7.425
0.823
0.64%
1.32%
57
Revenue
¥10.86B
0.17%
1.00×
Cost of revenue
¥4.641B
(0.35%)
0.95×
Operating expenses
¥2.366B
0.84%
1.07×
Goodwill & intangibles
15.40%