5.637
Revenue¥B
3.534
3.834
4.017
4.375
4.766
5.194
5.570
5.948
6.399
6.891
5.774
7.65%
7.54%
86
5.77
Revenue growth%
10.44
10.03
12.92
10.63
11.49
9.80
8.74
9.64
9.15
12.04
20.23
9.64
10.23
61
20.39
Gross margin%
23.24
25.26
27.34
29.78
29.22
27.80
27.72
30.21
28.41
27.98
20.45
27.98
27.89
65
3.36
Operating margin%
11.40
14.18
16.52
18.33
15.50
15.79
13.00
13.07
15.63
14.79
28.89
14.79
15.14
83
9.70
Net margin%
26.50
24.76
22.13
23.05
20.13
21.13
18.23
21.18
20.86
23.66
5.58
21.13
21.65
51
16.41
P/E ratio (avg)x
8.307
8.570
7.652
6.848
7.040
7.546
6.586
7.187
7.305
6.801
31.02
7.187
7.246
65
36.16
EV/EBITx
30.30
28.02
26.34
25.09
25.88
28.31
29.87
28.09
26.97
29.03
14.73
28.31
28.06
13
14.55
FCF yield (avg)%
10.45
10.49
8.64
6.23
4.19
6.85
5.85
6.60
8.01
5.66
24.44
6.60
6.73
84
22.61
FCF margin%
15.79
17.61
15.89
15.17
16.34
14.83
14.92
12.03
13.26
11.56
6.45
13.26
15.05
94
0.696
FCF / Net incomex
0.830
0.752
0.740
0.764
0.799
0.794
0.828
0.775
0.680
0.641
1.089
0.775
0.769
53
4.78
ROIC%
4.75
4.78
7.01
6.05
3.27
5.13
5.27
4.82
3.37
1.40
13.72
4.82
4.80
79
9.81
Return on equity%
10.00
11.24
8.69
9.09
9.44
7.17
8.86
6.78
5.87
7.88
10.95
7.17
8.77
53
27.18
Return on assets%
22.34
23.87
21.15
20.94
23.17
23.86
22.83
24.51
24.24
26.85
20.90
24.24
23.51
87
2.29
EPS¥
0.76
0.80
0.76
0.81
0.74
0.77
0.77
0.73
0.74
0.78
2.38
1.12%
1.36%
—
25.92
EPS growth%
11.27
13.19
11.74
11.86
9.75
9.63
9.79
10.38
12.39
11.91
12.07
10.38
11.51
68
2.94
Bookvalue per sh¥
4.67
5.46
6.32
6.59
7.33
7.51
7.96
8.06
8.19
7.92
1.59
1.55%
7.11%
—
0.89
FCF per share¥
1.15
1.08
1.21
1.34
1.45
1.58
1.73
1.59
1.58
1.68
2.49
2.94%
3.42%
—
2.90
Dividend per sh¥
1.56
1.53
1.55
1.43
1.42
1.58
1.50
1.47
1.37
1.50
1.42
0.99%
(1.10%)
—
18.94
Div yield (avg)%
11.30
10.71
11.52
11.94
10.98
9.82
7.27
7.89
7.04
7.07
3.78
7.27
10.26
23
5.42
Payout ratio%
19.71
18.17
16.59
17.53
18.67
21.19
21.15
18.52
16.17
15.21
23.43
18.52
18.35
19
0.825
Shares (diluted)B
0.865
0.890
0.984
1.125
1.201
1.363
1.350
1.353
1.526
1.721
0.820
7.46%
7.90%
76
4.86
Buyback yield%
6.27
9.17
11.27
13.51
15.80
15.85
17.34
18.99
17.66
14.75
6.14
17.34
15.28
94
0.906
D/E ratiox
1.595
1.622
1.575
1.608
1.890
2.191
2.613
2.571
2.500
2.753
1.132
2.571
2.041
41
4.110
Enterprise value¥B
0.985
0.890
0.937
1.012
1.020
1.066
1.022
0.929
1.033
1.118
4.754
1.84%
2.33%
92
5.736
LT debt¥B
5.663
6.141
5.990
5.758
5.661
5.384
4.611
4.174
4.133
3.558
3.503
(8.87%)
(4.04%)
6
Revenue
¥6.891B
7.54%
1.00×
Cost of revenue
¥4.823B
7.54%
1.00×
Operating expenses
¥1.573B
7.72%
1.02×
Goodwill & intangibles
16.46%
Spread over hurdle
(8.55%)