2.486
Revenue¥B
5.306
5.175
5.199
5.324
5.346
5.426
5.506
5.471
5.492
5.566
2.640
0.81%
0.33%
8
21.98
Revenue growth%
0.52
0.40
0.40
0.40
0.40
3.18
0.57
0.56
0.40
0.40
7.43
0.56
0.40
89
16.69
Gross margin%
12.76
14.21
11.47
11.39
13.75
16.07
17.54
16.53
18.20
18.60
25.24
17.54
15.14
29
18.18
Operating margin%
8.88
9.39
11.17
11.59
11.81
10.27
9.14
8.74
8.18
6.78
4.70
8.74
9.27
17
16.95
Net margin%
32.52
32.89
31.73
30.44
31.56
32.62
34.77
35.25
35.05
36.10
20.83
35.05
32.76
84
26.77
P/E ratio (avg)x
29.45
34.95
38.26
43.38
47.07
54.26
60.60
64.05
63.85
65.94
31.38
63.85
50.66
28
22.13
EV/EBITx
37.41
35.42
33.97
30.48
31.13
27.51
29.56
28.37
31.37
27.44
7.961
28.37
30.81
43
20.99
FCF yield (avg)%
4.55
4.33
5.35
2.99
3.53
0.98
0.68
0.40
0.40
0.40
13.91
0.40
1.98
29
20.62
FCF margin%
13.42
15.92
13.98
16.95
16.26
17.32
17.95
20.16
20.81
18.99
29.24
18.99
17.14
64
0.940
FCF / Net incomex
1.746
1.933
1.992
2.028
2.132
2.495
2.455
2.529
2.374
2.669
1.774
2.495
2.253
30
21.94
ROIC%
30.68
30.88
31.85
33.10
31.98
33.71
33.01
35.63
36.60
37.17
11.24
35.63
33.06
19
21.15
Return on equity%
17.90
17.72
19.06
17.89
20.50
19.18
20.26
18.61
18.96
17.54
27.68
18.96
18.79
59
22.05
Return on assets%
9.96
11.53
9.38
9.35
8.79
6.82
8.36
6.99
9.45
7.54
24.06
7.54
9.07
25
0.10
EPS¥
0.29
0.32
0.34
0.34
0.34
0.35
0.32
0.30
0.28
0.25
0.10
(5.96%)
(0.68%)
—
20.93
EPS growth%
26.24
24.47
25.81
27.84
26.16
26.03
27.26
28.07
26.05
23.33
11.65
26.05
26.10
33
0.30
Bookvalue per sh¥
0.18
0.20
0.19
0.22
0.21
0.21
0.25
0.28
0.29
0.29
0.26
6.05%
5.02%
—
0.11
FCF per share¥
0.14
0.13
0.12
0.12
0.12
0.12
0.12
0.11
0.11
0.12
0.17
(1.30%)
(1.77%)
—
0.10
Dividend per sh¥
0.15
0.16
0.15
0.13
0.13
0.13
0.14
0.14
0.14
0.12
0.09
(1.47%)
(1.59%)
—
7.31
Div yield (avg)%
9.23
11.27
11.31
10.33
9.07
11.35
12.32
12.66
11.80
11.41
29.60
11.80
11.33
51
25.76
Payout ratio%
15.12
14.69
15.11
13.02
11.99
9.29
8.53
5.92
3.23
1.07
2.32
5.92
10.64
59
9.347
Shares (diluted)B
7.909
8.748
9.442
8.757
9.129
9.180
8.534
7.882
8.014
7.514
9.266
(3.82%)
(0.21%)
45
23.44
Buyback yield%
9.00
11.84
12.78
13.49
14.82
13.07
13.28
11.25
10.73
8.18
27.46
11.25
12.31
29
1.637
D/E ratiox
0.705
0.721
0.727
0.706
0.697
0.703
0.750
0.697
0.766
0.754
1.641
0.750
0.713
41
0.664
Enterprise value¥B
1.564
1.552
1.549
1.395
1.420
1.332
1.193
1.202
1.255
1.136
0.262
(4.36%)
(2.53%)
42
4.681
LT debt¥B
2.932
2.535
2.538
2.233
2.063
1.976
2.015
1.960
1.874
1.663
3.488
(4.22%)
(5.23%)
62
Revenue
¥5.566B
0.33%
1.00×
Cost of revenue
¥2.948B
0.22%
0.99×
Operating expenses
¥1.142B
0.66%
1.03×
Goodwill & intangibles
22.59%