12.99
Revenue¥B
12.15
12.15
12.38
12.90
13.12
13.64
13.76
13.83
13.96
14.15
13.98
1.52%
1.93%
76
22.13
Revenue growth%
4.70
5.69
8.02
10.01
9.73
9.25
11.31
14.19
13.56
13.55
24.96
13.55
9.87
60
4.67
Gross margin%
29.27
29.80
30.99
29.83
28.40
29.08
31.44
29.12
30.74
27.96
12.34
29.12
29.53
36
21.59
Operating margin%
18.81
20.58
21.94
24.19
26.74
24.32
22.15
21.83
20.15
19.51
10.91
21.83
21.88
11
8.17
Net margin%
0.40
0.95
0.40
2.40
4.34
3.03
3.08
2.44
2.19
0.81
18.06
2.44
2.30
16
32.58
P/E ratio (avg)x
9.821
10.76
10.76
11.87
11.90
12.99
13.27
13.83
14.82
13.08
35.82
13.27
12.44
88
29.41
EV/EBITx
22.77
20.99
22.88
23.58
25.78
26.75
28.66
28.62
27.32
29.95
27.51
28.62
26.26
71
18.69
FCF yield (avg)%
30.63
28.15
30.92
29.52
28.66
26.26
27.08
24.73
23.42
22.46
28.56
24.73
27.62
56
21.38
FCF margin%
22.32
20.91
21.97
21.42
21.60
22.22
20.94
23.84
26.57
27.09
15.62
23.84
22.09
82
1.714
FCF / Net incomex
0.328
0.314
0.330
0.290
0.307
0.274
0.299
0.307
0.305
0.298
1.593
0.299
0.306
6
2.59
ROIC%
8.31
6.05
3.76
1.66
0.40
0.40
0.59
3.44
5.02
3.11
2.16
3.11
3.28
6
12.65
Return on equity%
4.51
3.70
6.06
6.13
6.37
3.89
1.01
0.40
0.82
3.81
18.60
1.01
3.85
85
29.86
Return on assets%
0.40
0.40
1.34
0.40
0.40
0.71
1.48
1.88
0.40
1.81
18.52
1.48
0.56
12
1.43
EPS¥
2.44
2.54
2.67
3.01
3.01
2.89
2.89
2.75
3.05
3.26
1.46
1.57%
3.27%
—
7.04
EPS growth%
12.11
13.92
12.26
15.00
17.11
16.04
17.78
20.15
22.33
24.16
10.72
20.15
16.58
35
1.42
Bookvalue per sh¥
0.77
0.73
0.70
0.60
0.64
0.63
0.61
0.65
0.57
0.57
2.89
(2.47%)
(2.35%)
—
2.01
FCF per share¥
1.93
1.91
2.10
2.08
2.25
2.11
2.24
2.43
2.21
2.44
1.43
1.62%
2.51%
—
1.21
Dividend per sh¥
2.04
1.88
2.04
1.81
1.58
1.52
1.65
1.41
1.28
1.28
3.05
(4.14%)
(5.01%)
—
4.76
Div yield (avg)%
11.88
14.65
16.77
15.44
17.74
15.27
18.15
20.62
21.47
20.55
22.34
20.55
17.25
88
12.53
Payout ratio%
20.63
23.10
21.06
21.96
23.48
20.78
19.07
19.18
18.78
18.88
18.71
19.07
20.70
20
1.680
Shares (diluted)B
2.073
2.079
2.332
2.071
2.279
2.228
2.032
1.923
1.896
1.707
1.672
(5.62%)
(1.28%)
9
8.19
Buyback yield%
25.42
25.88
24.19
25.11
24.38
27.18
27.21
29.07
28.50
29.70
18.64
28.50
26.53
62
1.546
D/E ratiox
2.948
3.507
3.513
3.831
4.270
5.174
5.757
5.751
5.850
5.790
0.273
5.757
4.722
17
5.675
Enterprise value¥B
12.27
12.15
13.93
14.88
16.66
17.01
19.22
22.69
27.27
32.75
14.78
14.47%
11.76%
30
10.69
LT debt¥B
16.08
15.30
15.97
15.73
15.77
16.53
18.78
21.70
22.01
22.45
3.420
7.33%
5.00%
57
Revenue
¥14.15B
1.93%
1.00×
Cost of revenue
¥9.906B
1.93%
1.00×
Operating expenses
¥2.427B
1.33%
0.94×