2.570
Revenue¥B
3.405
3.665
3.963
4.168
4.376
4.627
4.963
5.289
5.675
6.052
2.732
6.70%
6.75%
64
28.05
Revenue growth%
28.31
30.78
31.74
30.48
30.40
30.80
28.69
30.06
30.75
32.80
13.43
30.75
30.61
92
7.66
Gross margin%
17.92
16.08
18.85
21.30
22.91
24.59
25.41
28.22
26.30
27.17
21.50
26.30
23.75
42
15.20
Operating margin%
8.28
5.91
3.96
1.89
2.78
4.42
1.51
2.93
5.31
8.04
29.02
4.42
4.19
23
14.35
Net margin%
17.92
15.18
16.60
13.89
16.37
15.98
17.36
18.39
16.86
16.03
13.96
16.86
16.49
39
6.905
P/E ratio (avg)x
31.23
31.15
31.21
28.87
28.49
26.89
24.27
25.24
23.35
21.34
27.11
24.27
27.69
17
25.90
EV/EBITx
16.42
18.01
20.57
23.53
24.70
23.84
23.05
26.09
27.84
27.27
12.03
26.09
23.69
63
17.65
FCF yield (avg)%
14.48
13.76
12.26
13.69
15.71
14.51
17.10
18.51
17.77
17.06
18.07
17.10
15.11
25
21.38
FCF margin%
29.37
28.99
30.24
32.43
30.60
33.06
30.71
29.27
26.91
26.29
7.06
29.27
29.81
24
0.654
FCF / Net incomex
0.581
0.577
0.612
0.644
0.728
0.691
0.771
0.774
0.834
0.771
0.379
0.771
0.709
89
7.31
ROIC%
26.34
24.98
26.75
28.20
27.14
25.15
23.80
23.09
22.17
19.28
10.01
23.09
25.06
44
6.89
Return on equity%
19.48
20.97
18.37
15.54
17.69
15.07
15.51
14.32
15.40
14.60
15.78
15.07
15.53
22
2.70
Return on assets%
7.12
5.91
6.41
8.79
11.51
12.53
11.85
10.14
11.58
12.10
25.72
11.85
10.83
50
0.74
EPS¥
2.88
2.80
3.16
2.97
3.28
3.19
3.06
2.85
3.15
3.37
0.77
0.55%
1.51%
—
22.53
EPS growth%
12.52
14.67
14.32
14.45
13.00
11.81
13.71
15.73
18.10
18.66
7.72
15.73
14.38
19
0.85
Bookvalue per sh¥
0.38
0.40
0.44
0.42
0.37
0.38
0.41
0.43
0.45
0.48
1.54
5.36%
2.77%
—
1.39
FCF per share¥
1.78
1.92
1.84
1.81
1.80
1.73
1.47
1.59
1.66
1.76
1.87
(0.40%)
0.71%
—
1.87
Dividend per sh¥
2.52
3.00
3.08
3.08
3.66
3.72
3.63
3.47
3.43
3.49
1.88
(0.99%)
4.43%
—
27.30
Div yield (avg)%
11.85
10.10
9.01
7.25
8.22
10.70
10.67
12.50
12.38
12.04
5.98
12.04
10.68
24
21.39
Payout ratio%
12.83
13.87
14.38
13.14
12.04
10.08
9.60
8.71
10.62
11.57
17.27
10.08
11.81
91
1.134
Shares (diluted)B
1.279
1.293
1.191
1.082
1.102
0.992
1.009
0.981
0.990
1.115
1.176
0.22%
(1.77%)
21
6.89
Buyback yield%
26.75
28.32
26.20
28.90
29.07
28.81
30.04
33.04
34.29
36.28
5.10
33.04
28.98
6
0.273
D/E ratiox
0.833
0.836
0.980
1.117
1.080
1.166
1.112
1.091
1.155
1.326
1.133
1.155
1.102
13
3.485
Enterprise value¥B
3.671
3.718
3.865
3.964
4.593
4.426
5.174
5.477
5.317
5.285
3.678
2.85%
3.69%
86
5.308
LT debt¥B
5.791
5.236
5.523
5.687
5.469
5.918
5.664
5.993
5.916
5.674
1.164
0.74%
(0.21%)
11
Revenue
¥6.052B
6.75%
1.00×
Cost of revenue
¥3.800B
6.63%
0.99×
Operating expenses
¥1.445B
7.40%
1.06×