3.021
Revenue¥B
5.850
5.926
6.114
6.085
6.286
6.385
6.645
6.897
6.988
7.256
3.150
2.91%
2.54%
80
12.06
Revenue growth%
14.19
16.09
18.09
19.79
16.80
14.15
16.69
14.87
14.43
14.29
5.53
14.43
15.48
30
21.62
Gross margin%
14.54
14.72
12.28
13.10
14.23
11.47
8.56
10.29
12.61
14.66
13.08
11.47
12.86
91
3.33
Operating margin%
16.12
13.79
14.97
16.17
17.86
16.36
19.06
21.53
19.89
18.10
16.21
19.06
17.11
29
15.07
Net margin%
29.84
32.22
34.38
32.67
34.14
35.60
36.84
36.99
39.86
38.10
16.60
36.99
34.99
78
16.00
P/E ratio (avg)x
24.15
26.60
30.62
35.18
35.26
37.43
40.38
43.88
43.54
43.49
25.61
43.49
36.35
75
7.882
EV/EBITx
37.61
36.69
39.10
37.66
38.77
42.66
50.53
57.92
60.41
60.08
13.59
57.92
40.88
31
3.61
FCF yield (avg)%
13.18
13.51
11.24
10.89
7.96
7.68
8.29
6.78
4.93
4.33
23.88
6.78
8.12
58
5.67
FCF margin%
12.99
15.56
18.35
17.72
18.97
21.26
22.03
23.94
23.07
20.10
19.51
22.03
19.53
32
1.735
FCF / Net incomex
0.462
0.418
0.375
0.355
0.344
0.322
0.346
0.339
0.315
0.299
1.522
0.322
0.345
10
23.30
ROIC%
6.31
5.49
7.02
9.74
9.77
7.90
10.81
11.36
13.96
16.29
14.97
11.36
9.75
40
26.32
Return on equity%
31.43
33.95
33.76
33.43
32.64
31.63
30.74
29.81
31.03
28.90
28.78
30.74
31.53
78
12.02
Return on assets%
27.68
26.62
25.51
23.25
23.93
22.11
24.00
21.43
21.19
20.31
29.98
21.43
23.59
51
0.31
EPS¥
1.06
1.19
1.10
1.01
0.95
1.02
0.98
0.96
1.07
1.16
0.33
3.90%
1.95%
—
7.80
EPS growth%
19.87
21.59
22.94
20.72
22.17
20.97
18.25
19.49
17.21
18.16
9.24
18.25
20.30
9
0.34
Bookvalue per sh¥
0.73
0.65
0.69
0.67
0.75
0.82
0.82
0.82
0.73
0.77
0.40
0.53%
(0.26%)
—
0.70
FCF per share¥
0.71
0.76
0.83
0.83
0.81
0.89
0.79
0.75
0.78
0.71
0.84
(2.54%)
0.35%
—
0.47
Dividend per sh¥
0.22
0.25
0.26
0.25
0.27
0.27
0.28
0.28
0.27
0.30
0.40
1.63%
2.44%
—
21.06
Div yield (avg)%
12.44
13.67
15.19
15.44
16.89
18.30
16.20
13.97
14.94
12.95
6.71
14.94
15.06
66
19.26
Payout ratio%
24.83
24.61
23.69
26.47
27.46
29.41
32.22
32.45
30.73
27.92
12.38
30.73
27.69
32
2.472
Shares (diluted)B
3.276
3.334
3.831
3.894
4.134
4.223
4.778
4.648
5.326
5.630
2.502
6.37%
5.91%
71
23.73
Buyback yield%
28.55
28.02
26.43
23.66
21.88
22.02
19.81
21.87
21.37
22.71
15.44
21.87
22.36
39
1.126
D/E ratiox
0.832
0.874
0.993
0.936
0.915
0.859
0.959
1.020
1.124
1.048
1.445
1.020
0.947
57
5.814
Enterprise value¥B
0.449
0.451
0.419
0.404
0.419
0.402
0.371
0.349
0.299
0.301
6.635
(6.37%)
(5.37%)
54
1.728
LT debt¥B
3.485
3.201
3.420
3.068
2.806
2.857
2.878
2.641
2.488
2.183
1.305
(4.90%)
(3.82%)
43
Revenue
¥7.256B
2.54%
1.00×
Cost of revenue
¥3.188B
2.35%
0.98×
Operating expenses
¥1.532B
3.12%
1.06×