2.045
Revenue¥B
11.79
12.53
13.31
14.05
14.58
15.30
15.83
16.33
17.21
17.88
2.201
4.16%
4.46%
50
27.99
Revenue growth%
3.72
2.45
4.68
5.93
8.09
10.71
9.56
9.06
11.69
10.19
16.05
10.19
8.58
60
4.55
Gross margin%
17.30
15.50
17.30
17.42
16.28
14.33
15.99
17.20
18.68
19.70
13.01
17.20
17.25
72
6.46
Operating margin%
10.38
9.58
10.42
10.55
9.50
7.02
5.96
5.94
4.46
2.15
10.33
5.94
8.26
27
3.19
Net margin%
1.53
1.67
0.40
0.40
0.40
0.60
2.91
5.71
6.08
5.69
27.74
5.69
1.60
69
16.38
P/E ratio (avg)x
24.04
22.09
20.12
19.42
19.07
17.40
15.21
14.11
15.35
16.14
34.89
15.35
18.24
56
26.80
EV/EBITx
18.73
18.86
21.18
22.69
25.02
27.26
29.28
33.31
34.59
34.59
23.55
33.31
26.14
10
7.64
FCF yield (avg)%
17.05
15.31
13.14
12.84
10.96
9.27
11.29
13.98
14.01
15.53
6.65
13.98
13.56
26
4.28
FCF margin%
25.75
26.88
26.93
23.99
22.05
20.41
17.76
20.39
19.08
16.22
13.91
19.08
21.23
70
0.365
FCF / Net incomex
1.201
1.300
1.352
1.407
1.293
1.404
1.282
1.227
1.398
1.274
1.259
1.282
1.296
26
11.59
ROIC%
25.62
22.90
23.09
23.23
24.26
25.11
27.89
28.56
30.08
29.47
4.57
28.56
25.37
28
15.94
Return on equity%
20.86
23.81
25.32
24.42
26.82
24.55
25.17
24.07
24.62
24.16
23.14
24.55
24.48
41
7.97
Return on assets%
14.28
13.80
15.43
17.08
19.37
16.42
16.76
15.07
17.19
16.47
2.34
16.47
16.44
28
2.65
EPS¥
2.90
3.27
3.93
4.20
4.36
5.17
6.25
7.37
8.41
9.86
2.82
17.72%
14.19%
—
6.42
EPS growth%
9.05
6.09
8.61
8.46
6.11
6.79
8.50
7.15
4.45
4.66
27.54
6.79
6.97
52
2.18
Bookvalue per sh¥
2.54
2.66
2.96
3.49
3.86
3.94
4.37
4.59
4.77
5.15
1.60
5.95%
7.33%
—
2.59
FCF per share¥
2.51
2.94
3.51
3.49
3.96
4.03
4.13
4.58
5.46
6.32
1.33
9.80%
9.32%
—
0.67
Dividend per sh¥
3.19
3.03
3.21
3.62
4.17
4.27
4.55
4.31
4.60
4.96
2.68
3.51%
5.92%
—
14.52
Div yield (avg)%
24.28
21.53
18.85
19.19
21.72
20.95
19.72
19.45
18.40
16.66
4.51
19.45
19.59
12
12.74
Payout ratio%
10.35
12.18
12.55
11.05
8.57
6.72
9.29
7.21
5.90
8.35
23.23
7.21
8.93
67
3.426
Shares (diluted)B
3.212
3.169
3.420
3.244
3.339
3.768
4.184
4.012
4.405
4.827
3.416
7.65%
3.92%
89
5.65
Buyback yield%
4.18
6.71
4.73
3.84
4.65
4.54
2.74
4.69
5.77
7.23
24.46
4.69
4.67
35
1.600
D/E ratiox
0.130
0.128
0.143
0.157
0.144
0.148
0.137
0.131
0.146
0.137
0.854
0.137
0.140
58
15.08
Enterprise value¥B
18.01
17.51
20.34
21.76
21.36
22.36
24.74
27.11
29.67
29.91
5.677
6.97%
4.73%
63
10.17
LT debt¥B
2.664
2.560
2.382
2.059
2.163
1.969
1.802
1.607
1.518
1.378
13.43
(8.62%)
(6.02%)
78
Revenue
¥17.88B
4.46%
1.00×
Cost of revenue
¥10.39B
4.34%
0.99×
Operating expenses
¥2.812B
4.34%
0.99×
Goodwill & intangibles
17.68%