2.520
Revenue¥B
4.472
4.684
4.883
5.038
5.351
5.714
6.068
6.503
6.793
6.981
2.604
5.46%
4.99%
58
2.97
Revenue growth%
23.13
25.22
26.31
26.16
28.87
29.91
29.16
28.74
27.91
27.00
23.28
28.74
27.46
36
8.75
Gross margin%
17.50
15.98
15.79
14.35
15.54
15.53
13.93
16.23
15.79
16.81
15.10
15.79
15.79
15
10.33
Operating margin%
16.86
15.32
12.53
10.57
12.82
12.30
14.05
11.59
13.16
11.37
28.01
12.30
12.67
66
25.68
Net margin%
5.17
5.33
2.77
2.52
4.78
7.57
6.63
3.90
0.99
1.90
29.42
3.90
4.34
80
29.40
P/E ratio (avg)x
61.95
72.23
77.18
91.79
97.73
98.46
104.0
121.7
118.9
133.4
22.79
118.9
98.10
17
29.00
EV/EBITx
17.77
17.81
20.62
20.96
21.00
22.96
25.44
24.83
24.28
27.34
18.31
24.83
21.98
15
12.07
FCF yield (avg)%
3.01
0.40
0.40
2.90
4.32
6.30
5.38
3.41
0.59
0.40
14.61
3.41
2.96
53
5.25
FCF margin%
4.67
6.87
5.40
3.42
3.97
1.58
0.40
2.83
1.79
3.18
23.31
1.79
3.30
77
1.690
FCF / Net incomex
1.160
1.336
1.582
1.877
2.223
2.496
2.961
3.161
3.062
3.507
1.209
3.062
2.359
68
3.55
ROIC%
25.48
23.18
24.47
23.51
21.62
24.01
25.04
26.45
23.95
21.04
15.28
24.01
23.98
8
29.20
Return on equity%
2.29
1.02
2.02
3.73
3.84
4.29
2.18
0.40
0.40
0.40
27.15
0.40
2.10
29
6.92
Return on assets%
7.11
10.07
12.74
14.17
15.35
15.69
15.09
14.48
14.58
16.21
25.97
15.09
14.53
60
2.51
EPS¥
2.55
2.28
2.47
2.53
2.52
2.29
2.51
2.45
2.61
2.48
2.69
(0.29%)
0.03%
—
25.15
EPS growth%
18.59
18.35
18.46
21.40
20.65
17.81
15.53
14.74
12.94
11.46
4.39
14.74
18.08
43
2.65
Bookvalue per sh¥
2.75
2.98
2.74
2.75
2.64
2.61
2.65
2.46
2.44
2.50
4.25
(1.07%)
(2.07%)
—
1.53
FCF per share¥
1.33
1.31
1.35
1.32
1.51
1.59
1.57
1.87
1.92
1.96
0.87
5.35%
5.13%
—
1.51
Dividend per sh¥
5.18
4.89
4.31
4.49
4.22
4.12
4.09
4.43
4.50
4.66
4.16
1.99%
(2.29%)
—
3.84
Div yield (avg)%
15.73
15.38
15.80
12.89
11.45
8.91
7.23
8.73
8.74
8.54
9.72
8.73
10.18
67
25.57
Payout ratio%
13.48
15.83
13.35
15.53
15.04
17.48
19.28
17.66
18.11
20.15
27.48
18.11
16.66
12
0.473
Shares (diluted)B
0.595
0.678
0.635
0.675
0.747
0.788
0.891
0.999
1.006
1.064
0.469
7.33%
7.59%
51
20.67
Buyback yield%
13.01
12.79
14.58
12.11
10.81
11.38
10.21
8.12
6.19
8.97
20.88
8.97
11.09
34
0.802
D/E ratiox
1.542
1.719
1.569
1.760
1.960
2.163
2.266
2.492
2.658
2.677
0.748
2.492
2.062
73
2.159
Enterprise value¥B
5.873
6.719
6.370
7.255
7.499
7.606
8.353
8.131
7.964
8.159
3.480
1.70%
3.70%
6
4.357
LT debt¥B
1.664
1.545
1.618
1.587
1.553
1.495
1.624
1.501
1.327
1.339
3.592
(2.91%)
(3.48%)
24
Revenue
¥6.981B
4.99%
1.00×
Cost of revenue
¥4.406B
5.12%
1.01×
Operating expenses
¥988.5M
4.43%
0.95×
Goodwill & intangibles
18.78%