0.249
Revenue¥B
2.222
2.408
2.626
2.846
2.974
3.191
3.464
3.689
4.005
4.281
0.266
7.56%
7.40%
49
4.80
Revenue growth%
3.04
0.40
0.40
2.89
3.60
5.83
7.90
7.82
9.59
7.05
4.52
7.82
4.72
31
26.75
Gross margin%
26.65
24.37
27.04
25.70
25.57
25.72
23.04
21.44
19.83
21.47
17.68
21.47
24.97
34
28.93
Operating margin%
28.37
30.77
29.81
29.66
28.87
29.96
28.83
30.08
30.30
32.42
12.76
30.08
29.89
56
14.14
Net margin%
15.68
13.12
14.96
17.36
18.88
19.03
17.34
17.28
18.89
19.68
5.38
18.89
17.35
79
26.89
P/E ratio (avg)x
5.812
5.876
5.272
5.421
5.676
5.157
5.042
4.819
4.287
4.364
24.85
4.819
5.214
74
16.08
EV/EBITx
18.01
17.08
16.14
14.96
16.75
17.46
17.98
18.18
20.29
20.59
30.70
18.18
17.72
23
13.30
FCF yield (avg)%
20.66
22.41
21.16
18.66
16.28
16.51
18.34
20.37
21.74
21.11
26.75
20.37
20.52
22
18.63
FCF margin%
30.18
31.36
30.59
32.92
34.73
37.17
38.76
36.38
37.58
39.66
18.52
37.58
35.55
53
1.302
FCF / Net incomex
1.318
1.384
1.554
1.412
1.349
1.471
1.404
1.474
1.434
1.575
1.734
1.471
1.423
24
26.07
ROIC%
3.68
0.79
0.40
1.39
3.94
6.20
8.36
9.96
9.25
7.64
10.35
8.36
5.07
13
23.11
Return on equity%
24.59
24.54
27.21
24.23
23.63
22.72
21.42
23.56
24.66
23.42
17.77
23.42
23.93
77
6.93
Return on assets%
5.27
6.61
9.28
10.30
10.74
10.49
11.02
10.84
13.83
14.23
2.10
11.02
10.62
61
1.09
EPS¥
1.60
1.80
1.91
1.80
2.03
2.18
2.31
2.70
2.80
2.82
1.12
6.81%
6.26%
—
4.71
EPS growth%
30.34
28.95
29.63
29.09
26.98
26.89
24.32
26.06
25.73
28.28
2.43
26.06
27.63
88
0.26
Bookvalue per sh¥
1.43
1.38
1.46
1.46
1.64
1.69
1.69
1.68
1.76
1.65
1.73
0.15%
2.47%
—
1.55
FCF per share¥
0.40
0.35
0.32
0.30
0.27
0.26
0.25
0.24
0.23
0.24
0.25
(2.20%)
(3.99%)
—
1.61
Dividend per sh¥
1.39
1.30
1.26
1.39
1.45
1.58
1.66
1.44
1.45
1.49
0.59
0.59%
1.38%
—
19.31
Div yield (avg)%
24.43
27.11
27.87
26.73
26.58
26.39
25.58
23.33
22.61
25.47
16.97
25.47
25.98
45
4.31
Payout ratio%
1.59
4.06
5.48
7.57
9.37
8.75
10.07
9.19
10.37
11.38
7.34
10.07
8.97
48
1.287
Shares (diluted)B
1.273
1.219
1.294
1.398
1.505
1.656
1.823
1.859
1.832
1.831
1.295
4.00%
4.36%
91
20.25
Buyback yield%
7.81
4.82
6.77
9.56
10.30
10.64
8.30
7.85
8.77
11.41
16.46
8.77
8.54
55
0.494
D/E ratiox
1.365
1.305
1.302
1.305
1.273
1.312
1.285
1.279
1.350
1.373
1.284
1.312
1.305
82
0.436
Enterprise value¥B
2.323
2.560
2.743
2.634
2.552
2.680
2.607
2.858
3.032
2.942
1.017
2.89%
2.54%
80
1.866
LT debt¥B
0.784
0.751
0.882
0.887
0.902
1.006
1.136
1.248
1.233
1.466
1.081
10.20%
7.04%
18
Revenue
¥4.281B
7.40%
1.00×
Cost of revenue
¥2.829B
7.67%
1.03×
Operating expenses
¥673.2M
6.78%
0.94×
Goodwill & intangibles
20.97%