2.896
Revenue¥B
9.123
9.088
9.141
9.390
9.310
9.457
9.478
9.715
9.765
9.979
3.194
1.40%
0.90%
65
29.51
Revenue growth%
3.05
3.11
2.82
5.32
3.44
5.45
5.41
3.16
3.32
3.46
13.53
3.46
3.38
21
13.93
Gross margin%
21.49
21.08
18.94
20.12
21.37
18.48
16.37
13.82
15.78
13.63
18.04
15.78
18.71
10
15.02
Operating margin%
8.95
7.74
5.85
7.24
7.33
5.40
6.05
6.93
9.52
7.36
6.11
6.93
7.29
52
12.37
Net margin%
26.60
24.37
26.16
26.66
26.92
28.80
27.39
28.90
28.64
26.63
17.15
28.64
26.79
78
18.92
P/E ratio (avg)x
13.85
14.26
14.04
16.46
19.57
23.47
28.34
29.10
33.48
34.03
37.22
29.10
21.52
21
11.49
EV/EBITx
36.30
38.97
39.90
42.38
46.24
48.65
52.04
52.63
57.15
60.32
27.77
52.63
47.44
14
15.47
FCF yield (avg)%
10.20
9.07
7.60
9.54
10.88
7.97
9.89
10.48
10.62
10.09
9.10
10.09
9.99
78
13.84
FCF margin%
2.86
2.47
0.67
0.54
0.99
3.18
0.57
2.27
4.42
3.63
26.40
3.18
2.37
62
0.824
FCF / Net incomex
0.683
0.649
0.601
0.678
0.644
0.666
0.622
0.568
0.568
0.579
1.107
0.579
0.633
85
11.28
ROIC%
18.18
17.95
16.69
14.06
11.76
9.07
8.53
8.93
6.88
7.64
26.04
8.53
10.41
60
7.77
Return on equity%
24.29
27.08
25.82
28.47
25.87
26.13
24.01
23.39
23.39
21.63
25.32
23.39
25.06
80
16.74
Return on assets%
21.45
20.03
18.57
19.44
17.23
15.95
16.20
15.31
18.07
15.18
27.40
15.95
17.65
17
0.67
EPS¥
0.30
0.29
0.27
0.25
0.26
0.24
0.22
0.23
0.20
0.20
0.72
(5.13%)
(3.90%)
—
8.20
EPS growth%
26.46
28.74
28.80
31.53
28.60
26.22
25.25
23.07
22.09
23.69
19.75
23.69
26.34
10
0.71
Bookvalue per sh¥
0.87
0.82
0.95
0.95
1.02
0.95
1.04
1.17
1.25
1.31
1.28
5.13%
4.28%
—
1.45
FCF per share¥
1.28
1.37
1.26
1.16
1.23
1.33
1.24
1.35
1.41
1.45
0.48
3.38%
1.09%
—
1.24
Dividend per sh¥
2.34
2.59
2.93
3.27
3.15
3.33
3.34
3.06
3.15
3.40
1.16
1.53%
4.62%
—
19.44
Div yield (avg)%
17.45
17.87
16.39
13.79
16.46
14.27
16.68
15.98
17.36
15.83
3.62
15.98
16.42
41
2.82
Payout ratio%
25.26
28.13
28.19
28.28
26.01
24.99
23.92
23.53
21.61
19.63
29.55
23.53
25.12
87
3.960
Shares (diluted)B
4.074
4.409
4.131
4.028
3.934
3.725
3.435
3.315
3.134
2.985
3.780
(5.37%)
(3.38%)
42
6.71
Buyback yield%
1.02
0.40
1.11
3.08
2.12
1.22
0.40
1.52
0.40
1.95
21.94
1.22
1.17
47
0.770
D/E ratiox
1.540
1.424
1.535
1.760
1.857
2.082
2.387
2.720
2.993
2.777
0.346
2.720
1.969
93
8.698
Enterprise value¥B
7.130
7.071
7.428
7.879
8.754
8.549
9.986
10.13
10.19
10.58
5.106
3.86%
5.22%
54
3.429
LT debt¥B
12.63
12.47
13.86
13.40
14.35
13.10
12.79
12.70
14.04
14.80
2.183
0.62%
2.41%
81
Revenue
¥9.979B
0.90%
1.00×
Cost of revenue
¥6.947B
1.02%
1.01×
Operating expenses
¥1.768B
0.11%
0.92×
Cash and investments
17.53%