7.007
Revenue¥B
6.218
6.569
6.888
7.088
7.214
7.644
7.806
8.263
8.733
9.240
7.282
5.08%
4.55%
6
10.12
Revenue growth%
11.99
9.10
8.61
10.15
10.98
10.43
9.36
7.08
7.70
10.17
4.06
9.36
9.75
34
11.97
Gross margin%
10.04
12.90
10.47
9.37
7.47
8.98
9.94
10.77
9.61
11.09
25.83
9.94
9.99
87
21.23
Operating margin%
8.27
9.10
7.57
7.85
10.14
8.45
10.46
10.84
11.83
11.87
16.47
10.84
9.62
15
18.06
Net margin%
3.53
4.58
3.99
4.54
3.18
4.77
2.59
3.12
1.32
1.63
6.82
2.59
3.36
95
27.63
P/E ratio (avg)x
8.424
9.259
10.81
11.81
13.03
13.78
14.76
16.45
18.92
19.74
34.07
16.45
13.41
7
25.53
EV/EBITx
25.88
27.15
25.52
24.13
21.97
22.06
19.64
20.43
20.78
21.68
14.01
20.78
22.01
28
27.41
FCF yield (avg)%
11.86
10.36
8.89
9.47
10.28
9.03
10.56
8.65
7.04
4.15
16.00
8.65
9.25
10
17.58
FCF margin%
14.58
17.04
14.51
14.42
15.66
16.09
18.22
16.65
19.13
16.21
23.55
16.65
16.15
75
0.193
FCF / Net incomex
0.782
0.715
0.739
0.636
0.595
0.615
0.653
0.658
0.691
0.709
0.685
0.658
0.674
35
25.30
ROIC%
9.56
9.32
10.95
8.78
8.79
10.64
12.81
9.94
8.78
8.84
24.21
9.94
9.44
5
15.82
Return on equity%
11.03
8.94
6.07
8.96
6.70
6.33
7.61
6.60
7.50
7.84
17.85
7.50
7.56
92
18.63
Return on assets%
23.69
26.33
26.33
24.92
25.39
28.05
30.10
31.46
30.37
30.63
17.28
30.37
27.19
69
0.50
EPS¥
0.87
1.04
1.09
1.10
1.11
1.33
1.47
1.47
1.51
1.52
0.51
6.36%
6.21%
—
16.75
EPS growth%
18.69
16.61
14.97
17.54
17.51
19.22
22.09
21.95
22.56
24.42
10.75
22.09
18.95
57
0.85
Bookvalue per sh¥
1.90
2.03
2.22
2.11
2.25
2.42
2.65
2.79
3.12
3.58
0.29
9.78%
7.43%
—
1.28
FCF per share¥
3.23
3.31
3.51
3.44
3.93
3.76
4.02
4.73
4.52
4.88
0.35
4.43%
5.87%
—
1.84
Dividend per sh¥
2.06
2.01
2.21
2.61
2.61
2.65
2.85
2.78
2.93
3.33
1.42
5.03%
5.93%
—
20.57
Div yield (avg)%
15.42
13.05
11.08
9.95
8.90
11.44
11.96
9.37
7.44
6.08
21.27
9.37
10.51
80
23.97
Payout ratio%
2.46
4.00
5.81
5.60
4.86
6.05
3.83
3.08
4.37
2.27
24.45
3.83
4.19
88
1.052
Shares (diluted)B
1.448
1.516
1.795
1.881
1.917
2.230
2.379
2.724
3.178
3.673
1.061
13.89%
10.89%
74
12.71
Buyback yield%
24.32
24.28
23.48
25.30
27.71
26.50
25.13
22.98
25.06
26.95
21.94
25.13
25.09
26
1.619
D/E ratiox
0.558
0.517
0.531
0.528
0.567
0.531
0.542
0.602
0.600
0.539
0.455
0.542
0.541
80
3.313
Enterprise value¥B
0.374
0.385
0.347
0.341
0.348
0.325
0.333
0.312
0.289
0.250
5.858
(6.45%)
(4.39%)
55
5.539
LT debt¥B
0.637
0.696
0.608
0.581
0.547
0.513
0.525
0.516
0.481
0.468
5.827
(3.09%)
(3.15%)
19
Revenue
¥9.240B
4.55%
1.00×
Cost of revenue
¥5.233B
4.69%
1.01×
Operating expenses
¥2.254B
4.58%
1.00×
Goodwill & intangibles
15.42%