9.288
Revenue¥B
7.759
8.535
9.041
9.853
10.56
11.65
12.48
13.62
14.51
15.56
10.21
8.06%
8.00%
41
12.21
Revenue growth%
29.93
29.64
27.73
25.10
25.13
22.66
21.81
20.06
18.40
16.69
20.39
20.06
23.88
66
15.02
Gross margin%
14.73
17.05
16.13
17.12
16.54
17.20
18.05
18.99
19.28
22.22
25.67
18.99
17.16
63
14.62
Operating margin%
19.51
18.26
16.76
14.02
11.65
10.21
9.95
8.40
8.30
5.51
8.57
8.40
10.93
18
24.73
Net margin%
18.36
15.83
16.92
15.00
12.80
13.38
15.35
13.04
10.65
11.56
2.02
13.04
14.19
52
23.74
P/E ratio (avg)x
38.18
41.69
48.13
49.32
53.20
53.69
50.80
52.61
50.34
53.39
17.22
52.61
50.57
72
10.57
EV/EBITx
30.08
32.71
34.66
38.65
43.91
49.92
56.58
64.75
72.22
70.56
10.40
64.75
46.91
66
14.89
FCF yield (avg)%
15.60
17.43
18.10
15.54
15.15
14.99
12.24
9.53
9.72
8.73
26.05
9.72
15.07
48
8.77
FCF margin%
16.65
14.24
16.02
17.22
17.32
17.58
19.02
16.14
14.71
14.13
26.83
16.14
16.39
13
1.524
FCF / Net incomex
0.863
1.001
1.165
1.128
1.190
1.200
1.416
1.582
1.735
1.955
0.869
1.582
1.195
65
8.75
ROIC%
10.13
8.99
11.99
10.88
10.19
13.12
15.65
13.82
14.67
12.52
2.57
13.82
12.25
43
22.92
Return on equity%
30.62
33.13
32.10
34.83
34.93
36.06
33.70
31.86
31.23
32.02
13.00
32.02
32.62
51
25.26
Return on assets%
19.49
18.03
17.23
16.84
14.49
13.42
15.22
14.43
15.25
12.28
12.87
14.43
15.23
19
6.27
EPS¥
5.79
6.48
6.19
6.89
6.79
7.07
7.71
7.63
8.42
9.74
6.44
7.48%
5.30%
—
23.91
EPS growth%
26.69
24.75
26.97
27.79
29.17
30.24
29.99
29.00
26.13
25.02
22.48
29.00
27.38
68
9.28
Bookvalue per sh¥
5.91
7.06
8.43
9.77
9.76
9.49
9.15
10.09
10.76
12.09
8.47
4.39%
7.03%
—
2.05
FCF per share¥
4.25
4.25
4.50
4.27
4.19
4.69
4.78
4.74
4.80
4.38
9.41
0.90%
(0.53%)
—
3.49
Dividend per sh¥
8.85
9.00
9.63
9.43
10.47
11.74
11.26
12.04
12.63
12.12
4.90
2.96%
3.89%
—
22.91
Div yield (avg)%
14.38
14.31
13.49
11.47
9.71
10.50
12.96
14.74
15.45
15.71
10.86
14.74
13.90
69
4.92
Payout ratio%
20.34
19.32
19.17
16.81
17.41
16.03
13.13
15.32
16.15
14.47
19.49
15.32
16.48
8
1.619
Shares (diluted)B
1.386
1.288
1.302
1.457
1.299
1.173
1.255
1.148
1.031
1.080
1.668
(3.62%)
(3.29%)
88
3.36
Buyback yield%
17.00
14.86
15.76
14.11
15.13
17.27
17.66
15.62
15.39
17.60
6.86
17.27
15.69
37
0.361
D/E ratiox
1.523
1.499
1.711
2.014
2.035
2.390
2.810
2.902
3.202
3.547
1.575
2.902
2.212
75
10.60
Enterprise value¥B
3.088
3.307
3.336
3.593
4.012
4.872
5.570
6.566
7.386
8.420
5.519
15.98%
10.75%
86
12.88
LT debt¥B
18.32
18.51
17.88
17.57
20.23
19.54
19.97
21.60
24.93
27.88
12.51
6.62%
5.57%
63
Revenue
¥15.56B
8.00%
1.00×
Cost of revenue
¥8.809B
8.19%
1.02×
Operating expenses
¥1.918B
6.64%
0.88×
Cash and investments
15.31%