5.793
Revenue¥B
10.57
10.78
10.89
11.08
11.39
11.64
12.06
12.30
12.51
13.09
6.142
2.83%
2.16%
81
15.11
Revenue growth%
4.55
3.20
3.44
4.21
7.07
7.72
7.47
4.79
4.14
6.51
20.17
6.51
4.67
34
22.57
Gross margin%
25.48
25.55
22.57
25.16
23.58
21.42
22.91
24.43
24.27
25.42
22.62
24.27
24.35
71
9.50
Operating margin%
30.36
31.47
29.61
29.92
26.98
25.53
23.97
22.21
22.04
21.82
4.67
22.21
26.25
66
13.90
Net margin%
12.91
15.20
16.47
14.87
14.12
16.54
16.95
18.43
18.71
18.57
20.54
18.43
16.51
85
28.26
P/E ratio (avg)x
28.29
30.04
31.35
28.97
30.57
31.89
31.32
33.63
35.86
36.51
15.43
33.63
31.33
90
27.98
EV/EBITx
30.44
28.67
32.56
31.69
33.67
35.94
37.80
38.56
43.56
47.42
16.32
38.56
34.80
9
11.78
FCF yield (avg)%
28.39
29.52
30.90
30.08
29.74
31.95
33.08
32.04
30.70
31.49
9.17
31.95
30.80
71
13.60
FCF margin%
27.69
27.83
27.66
24.82
24.42
26.72
25.65
23.94
26.60
25.93
17.81
25.93
26.27
86
0.909
FCF / Net incomex
1.351
1.409
1.498
1.467
1.669
1.789
1.873
1.795
1.744
1.869
1.766
1.795
1.707
78
22.35
ROIC%
17.56
17.93
19.25
17.83
20.44
17.84
19.45
17.57
20.46
18.70
15.32
18.70
18.32
48
12.80
Return on equity%
23.60
23.65
21.99
19.96
19.26
22.17
23.09
23.19
22.73
22.23
16.61
22.73
22.48
60
28.62
Return on assets%
23.41
20.69
19.66
22.08
20.10
22.99
23.96
24.32
26.15
23.73
4.94
23.96
23.20
38
0.33
EPS¥
0.92
0.98
1.04
1.14
1.15
1.08
1.04
1.02
0.92
0.85
0.36
(5.72%)
(1.09%)
—
4.09
EPS growth%
2.11
4.32
6.14
7.02
7.23
8.83
9.40
11.79
12.18
11.13
9.73
11.13
8.03
92
0.71
Bookvalue per sh¥
1.65
1.77
1.82
2.03
2.27
2.45
2.40
2.48
2.56
2.78
0.76
4.08%
4.53%
—
0.71
FCF per share¥
1.58
1.46
1.53
1.66
1.70
1.63
1.67
1.74
1.75
1.75
1.67
0.61%
0.69%
—
1.28
Dividend per sh¥
1.06
1.11
1.20
1.32
1.28
1.27
1.41
1.63
1.61
1.62
1.68
4.71%
5.29%
—
8.30
Div yield (avg)%
2.59
1.10
0.40
0.40
0.40
2.93
4.68
4.71
4.58
5.64
25.87
4.68
2.76
94
13.34
Payout ratio%
21.29
21.47
22.06
24.61
27.13
26.51
26.80
27.80
25.72
26.31
13.31
26.51
26.02
75
6.419
Shares (diluted)B
7.914
8.257
7.762
7.305
7.473
7.118
6.701
6.976
7.764
7.730
6.456
0.68%
1.04%
60
26.34
Buyback yield%
17.82
20.81
23.20
23.72
25.17
27.92
25.91
24.92
22.12
23.05
26.65
24.92
23.46
70
0.496
D/E ratiox
1.754
1.695
1.801
1.858
2.135
2.196
2.183
2.305
2.256
2.132
1.151
2.196
2.134
30
5.487
Enterprise value¥B
9.259
9.057
9.378
9.043
9.424
9.713
10.42
10.12
10.82
9.863
7.421
0.92%
0.41%
27
8.521
LT debt¥B
12.47
13.48
14.35
13.45
14.50
14.40
14.49
15.85
16.02
16.56
5.201
2.70%
2.43%
94
Revenue
¥13.09B
2.16%
1.00×
Cost of revenue
¥9.164B
2.16%
1.00×
Operating expenses
¥2.425B
2.27%
1.01×
Property and equipment
16.19%