3.535
Revenue¥B
11.98
13.24
14.62
16.09
17.01
18.25
20.06
21.93
23.19
24.79
3.776
7.82%
8.43%
5
21.73
Revenue growth%
29.02
27.01
24.08
25.61
26.68
26.70
24.15
24.70
26.14
24.73
14.62
24.73
25.88
36
17.16
Gross margin%
3.44
1.30
2.08
1.15
3.72
5.00
7.16
7.59
8.02
5.32
9.20
7.16
4.36
18
24.71
Operating margin%
20.54
23.19
21.86
23.26
22.66
24.99
22.43
20.18
22.38
23.74
12.77
22.43
22.54
32
27.68
Net margin%
17.46
19.49
21.47
20.76
23.67
21.38
24.25
25.59
27.63
28.45
12.13
25.59
22.57
31
8.688
P/E ratio (avg)x
18.87
21.57
23.22
21.44
19.68
20.22
19.73
18.81
17.86
18.18
11.13
18.81
19.71
54
31.32
EV/EBITx
13.91
13.79
14.88
15.37
17.89
19.89
21.80
22.43
21.44
22.89
27.87
21.80
18.89
82
5.10
FCF yield (avg)%
12.99
10.06
12.48
14.44
15.55
15.02
15.98
14.63
12.06
12.48
8.62
14.63
13.72
14
18.42
FCF margin%
19.99
18.60
21.31
23.16
20.39
22.82
22.75
21.45
18.88
20.21
29.04
21.45
20.85
50
0.576
FCF / Net incomex
0.409
0.379
0.400
0.419
0.449
0.409
0.406
0.411
0.388
0.381
1.421
0.406
0.408
14
24.27
ROIC%
6.66
9.13
6.82
8.12
8.99
8.36
10.46
13.08
12.55
11.54
12.57
11.54
9.06
20
13.03
Return on equity%
14.21
12.32
11.34
10.55
11.84
14.05
12.57
13.77
11.28
9.14
18.99
12.57
12.08
89
27.65
Return on assets%
1.55
4.51
1.88
0.40
0.40
3.02
1.90
1.09
1.18
0.40
18.68
1.18
1.36
92
0.88
EPS¥
2.69
2.50
2.42
2.75
2.68
2.48
2.66
2.97
3.37
3.30
0.93
4.24%
1.33%
—
26.92
EPS growth%
7.50
5.84
6.55
7.94
5.17
5.78
5.37
6.91
5.96
7.42
17.68
5.96
6.25
20
2.61
Bookvalue per sh¥
3.73
3.92
4.15
4.61
5.54
5.55
5.78
5.91
6.61
7.46
1.63
6.16%
8.10%
—
2.29
FCF per share¥
3.73
4.20
4.61
4.91
4.73
4.88
5.48
5.78
6.28
6.82
1.88
7.59%
7.35%
—
2.60
Dividend per sh¥
1.21
1.19
1.30
1.36
1.50
1.54
1.75
1.93
2.15
2.61
1.75
11.63%
8.01%
—
8.12
Div yield (avg)%
7.01
9.24
10.44
8.51
6.21
6.63
8.32
9.47
9.20
11.41
26.78
9.20
8.86
43
11.31
Payout ratio%
9.83
8.41
9.66
9.79
9.67
11.31
13.54
14.58
17.32
16.28
15.78
14.58
10.57
59
9.715
Shares (diluted)B
13.86
13.30
14.67
14.51
14.03
13.31
13.84
14.76
14.49
16.42
9.739
3.20%
1.66%
68
12.17
Buyback yield%
28.67
27.28
26.37
25.01
27.73
26.85
25.82
26.73
28.75
29.42
24.36
26.85
27.06
68
1.327
D/E ratiox
1.843
1.753
1.720
1.930
1.948
2.173
2.480
2.867
3.007
3.200
0.274
2.867
2.060
32
8.825
Enterprise value¥B
11.94
12.36
11.69
11.37
10.26
9.287
9.189
8.402
7.393
7.782
2.854
(5.39%)
(3.94%)
5
13.76
LT debt¥B
12.89
12.41
13.42
14.18
15.38
14.64
15.51
16.44
17.57
17.66
13.28
2.79%
2.72%
52
Revenue
¥24.79B
8.43%
1.00×
Cost of revenue
¥16.30B
8.41%
1.00×
Operating expenses
¥4.638B
8.37%
0.99×
Goodwill & intangibles
13.59%