3.486
Revenue¥B
9.443
9.644
9.782
9.833
10.16
10.53
10.65
10.76
11.05
11.59
3.601
2.66%
2.39%
94
20.23
Revenue growth%
14.75
13.20
15.86
18.07
20.02
18.55
19.32
16.91
14.30
14.53
14.75
16.91
16.38
88
4.64
Gross margin%
28.15
30.75
31.12
31.72
30.16
27.74
28.18
30.54
31.13
33.65
27.48
30.54
30.65
49
28.86
Operating margin%
11.38
8.73
9.79
10.49
7.72
6.34
5.13
2.26
2.76
4.55
19.99
4.55
7.03
71
6.44
Net margin%
16.28
15.77
12.88
13.28
14.12
15.93
14.78
12.23
14.82
12.07
16.25
14.78
14.45
13
28.97
P/E ratio (avg)x
39.41
37.68
39.74
45.13
47.30
44.77
50.50
48.46
54.76
62.35
6.118
50.50
46.22
90
37.37
EV/EBITx
21.21
20.47
22.01
21.73
22.70
22.39
24.40
25.62
22.90
23.88
36.44
23.88
22.55
21
24.38
FCF yield (avg)%
29.12
30.16
31.45
31.61
33.29
31.66
34.28
36.50
38.62
40.37
22.61
36.50
32.48
74
18.64
FCF margin%
8.12
7.99
8.39
7.13
10.00
12.08
13.19
13.98
11.59
10.85
29.16
12.08
10.43
24
0.699
FCF / Net incomex
0.665
0.713
0.768
0.794
0.933
0.968
1.010
1.034
1.060
1.262
0.834
1.034
0.950
69
16.62
ROIC%
30.03
30.76
30.23
31.51
29.68
30.00
29.10
30.96
28.37
25.44
29.99
29.10
30.02
9
11.89
Return on equity%
3.27
5.52
5.06
4.84
4.96
7.10
7.28
5.47
7.39
4.99
24.20
7.10
5.27
67
5.74
Return on assets%
19.68
21.33
23.50
24.29
23.43
22.22
23.19
24.93
25.57
25.40
13.24
24.93
23.47
14
2.34
EPS¥
1.08
1.23
1.31
1.52
1.62
1.60
1.85
1.79
1.73
1.92
2.47
3.42%
5.64%
—
13.73
EPS growth%
9.49
8.67
10.26
11.43
9.50
11.48
11.10
9.32
11.96
11.69
18.36
11.48
10.68
88
1.82
Bookvalue per sh¥
1.70
1.64
1.88
1.93
2.05
2.23
2.16
2.17
2.20
2.41
3.50
3.30%
4.76%
—
3.23
FCF per share¥
4.08
4.32
4.23
4.38
3.98
3.61
3.29
3.34
3.61
3.57
2.25
(2.15%)
(0.88%)
—
3.44
Dividend per sh¥
1.05
1.20
1.16
1.35
1.36
1.45
1.56
1.78
1.77
1.85
1.27
6.26%
7.27%
—
21.48
Div yield (avg)%
13.66
14.55
16.80
14.56
14.89
15.53
14.30
16.47
15.52
17.27
9.82
15.53
15.21
69
25.13
Payout ratio%
20.89
20.44
22.51
24.15
23.14
26.12
28.24
30.93
29.38
30.92
25.62
29.38
25.14
76
1.519
Shares (diluted)B
1.212
1.127
1.177
1.048
1.074
0.962
1.005
1.122
1.198
1.071
1.512
(0.06%)
(1.94%)
33
5.21
Buyback yield%
7.99
10.63
8.81
11.16
13.86
12.45
12.22
12.61
13.29
14.80
27.75
12.61
12.34
28
1.133
D/E ratiox
0.969
1.094
1.244
1.207
1.389
1.397
1.350
1.418
1.360
1.320
1.691
1.360
1.335
52
9.004
Enterprise value¥B
3.901
4.189
4.245
4.399
4.165
4.524
4.615
4.195
4.024
4.056
6.852
(0.53%)
0.51%
95
3.720
LT debt¥B
10.68
12.26
13.25
15.40
15.27
14.51
14.30
15.37
16.99
18.15
13.78
3.51%
6.21%
21
Revenue
¥11.59B
2.39%
1.00×
Cost of revenue
¥8.113B
2.39%
1.00×
Operating expenses
¥1.948B
2.03%
0.96×
Goodwill & intangibles
18.63%