13.73
Revenue¥B
10.07
10.72
11.58
12.46
13.28
14.15
15.52
16.32
17.60
18.81
14.93
7.21%
7.11%
15
19.61
Revenue growth%
33.80
36.76
36.33
37.37
38.75
37.57
35.24
37.20
38.88
38.24
18.05
37.57
37.28
68
18.13
Gross margin%
24.11
27.08
25.18
22.98
22.24
21.06
22.64
21.93
19.07
20.91
23.28
21.06
22.44
57
25.39
Operating margin%
11.99
11.37
13.69
14.78
16.76
19.46
18.37
16.80
19.06
16.15
23.66
18.37
16.45
31
8.17
Net margin%
17.97
17.29
20.26
22.42
21.19
20.50
18.00
20.09
23.09
23.48
4.01
20.50
20.38
26
8.548
P/E ratio (avg)x
25.48
24.39
27.64
29.32
30.05
28.73
30.03
31.44
34.50
40.98
15.91
31.44
29.67
71
37.42
EV/EBITx
35.00
38.14
36.67
36.00
39.59
43.79
47.05
46.59
47.67
46.38
27.34
46.59
41.69
58
12.79
FCF yield (avg)%
30.73
28.96
27.14
26.77
24.95
22.16
22.66
21.04
19.30
17.77
9.30
21.04
23.80
28
25.40
FCF margin%
14.84
12.01
10.42
12.06
11.58
12.14
12.75
12.81
12.14
9.41
4.91
12.14
12.10
13
1.042
FCF / Net incomex
0.409
0.419
0.362
0.377
0.348
0.331
0.361
0.345
0.338
0.339
0.185
0.339
0.355
72
3.03
ROIC%
15.81
14.52
15.77
12.90
13.94
15.63
15.79
13.87
12.13
14.70
22.76
14.70
14.61
82
5.16
Return on equity%
27.34
28.89
31.13
30.80
33.32
31.13
28.35
26.32
27.36
30.03
13.42
28.35
29.46
62
6.41
Return on assets%
33.65
35.65
34.34
33.50
31.79
33.52
35.93
36.10
37.33
35.30
29.05
35.93
34.82
40
3.62
EPS¥
2.73
3.20
3.33
3.54
3.55
3.66
4.30
4.92
5.74
6.47
3.95
12.75%
9.63%
—
13.62
EPS growth%
16.02
15.26
16.30
15.52
14.82
17.03
18.78
18.28
20.06
22.52
4.94
18.78
16.66
52
3.41
Bookvalue per sh¥
3.45
3.11
3.04
3.18
3.40
3.74
3.58
3.38
3.21
3.04
3.51
(2.19%)
(0.96%)
—
2.89
FCF per share¥
0.61
0.55
0.52
0.57
0.60
0.57
0.61
0.57
0.54
0.59
3.51
(0.47%)
(1.12%)
—
1.27
Dividend per sh¥
3.91
3.72
3.84
4.16
4.28
4.13
4.01
3.81
4.21
3.88
1.86
(1.93%)
0.90%
—
21.56
Div yield (avg)%
17.82
20.45
17.87
20.26
21.08
21.31
24.19
25.14
23.74
21.37
4.02
23.74
21.20
78
13.32
Payout ratio%
14.10
11.47
8.61
8.43
5.67
4.52
6.64
8.07
7.70
9.76
21.17
7.70
8.25
94
3.069
Shares (diluted)B
3.826
4.191
4.569
4.708
5.354
5.959
6.529
7.491
7.610
7.833
3.175
7.91%
8.69%
56
3.63
Buyback yield%
12.07
10.68
8.58
8.06
5.86
5.89
5.07
4.15
3.67
5.29
26.40
5.07
5.87
28
0.299
D/E ratiox
2.612
2.936
2.989
3.609
4.126
4.702
5.218
6.222
7.539
7.606
0.920
6.222
4.414
72
19.75
Enterprise value¥B
17.62
19.35
19.81
20.65
22.81
23.43
25.89
28.58
32.36
32.34
8.878
7.23%
5.31%
28
1.817
LT debt¥B
8.610
8.064
8.709
8.478
8.125
7.164
6.657
6.683
7.203
6.759
23.02
(3.61%)
(2.60%)
83
Revenue
¥18.81B
7.11%
1.00×
Cost of revenue
¥9.920B
7.03%
0.99×
Operating expenses
¥4.477B
7.29%
1.02×