6.926
Revenue¥B
7.744
8.145
8.642
9.177
9.566
9.997
10.21
10.85
11.29
11.63
7.291
3.99%
4.72%
27
17.90
Revenue growth%
10.07
8.73
8.95
8.66
11.47
9.65
10.83
10.98
8.93
8.38
9.22
9.65
9.30
36
17.84
Gross margin%
22.40
25.13
24.88
25.13
27.17
28.22
26.51
26.81
25.99
28.84
19.32
26.81
26.25
10
19.77
Operating margin%
9.77
8.02
5.50
4.31
2.54
0.40
0.69
0.87
1.07
3.59
14.33
0.87
3.06
30
7.75
Net margin%
12.06
10.92
13.65
15.55
13.66
11.07
14.06
16.04
14.38
16.42
16.00
14.38
13.86
47
19.12
P/E ratio (avg)x
24.49
25.49
25.18
26.28
24.60
22.97
23.54
24.87
22.60
22.58
15.87
22.97
24.54
88
36.05
EV/EBITx
19.46
18.60
17.53
18.90
18.27
17.30
17.14
18.15
16.17
16.61
33.88
17.14
17.84
57
6.45
FCF yield (avg)%
14.45
13.39
13.86
14.15
11.46
8.56
8.20
8.97
10.06
8.16
20.52
8.56
10.76
18
17.54
FCF margin%
12.20
11.98
14.11
14.86
14.14
11.35
12.05
13.00
12.28
14.14
16.45
12.28
12.64
79
0.197
FCF / Net incomex
0.954
1.029
1.063
1.137
1.056
1.049
1.058
1.129
1.095
1.162
0.733
1.095
1.060
43
5.80
ROIC%
23.72
22.96
25.80
27.08
25.86
23.72
22.32
23.42
23.05
21.41
15.56
23.05
23.57
19
6.48
Return on equity%
4.31
5.66
4.58
5.11
5.75
5.22
3.47
5.64
8.11
9.28
7.77
5.64
5.43
28
19.95
Return on assets%
11.00
12.95
14.98
15.16
17.85
20.27
18.64
21.44
19.57
19.97
10.99
19.97
18.24
55
1.83
EPS¥
2.14
2.15
2.13
2.08
2.18
2.13
2.00
2.17
1.99
2.21
2.00
0.24%
1.23%
—
5.43
EPS growth%
12.56
14.67
12.86
14.06
11.08
13.12
10.20
10.05
9.28
8.95
8.58
10.05
11.82
89
1.51
Bookvalue per sh¥
2.08
1.91
2.10
1.95
1.86
2.11
2.31
2.36
2.64
2.60
1.83
6.90%
3.50%
—
0.62
FCF per share¥
1.02
1.03
0.98
1.03
1.12
1.08
0.93
1.00
0.99
0.89
1.58
(4.51%)
(2.17%)
—
2.45
Dividend per sh¥
2.79
2.73
2.69
3.18
3.05
3.44
3.75
4.05
4.82
4.63
2.82
8.70%
5.19%
—
29.62
Div yield (avg)%
19.63
16.68
15.43
17.35
18.47
17.02
17.22
17.62
16.62
17.35
27.82
17.22
17.29
50
26.62
Payout ratio%
30.41
28.57
29.89
27.62
28.40
29.17
27.73
25.33
25.84
23.95
26.86
25.84
28.07
91
2.210
Shares (diluted)B
2.033
1.941
1.915
1.940
1.779
1.599
1.542
1.434
1.368
1.214
2.160
(7.36%)
(6.30%)
43
23.68
Buyback yield%
16.58
16.59
14.73
15.08
13.75
11.36
13.26
13.87
14.81
16.10
11.28
13.87
14.77
66
1.025
D/E ratiox
0.180
0.187
0.182
0.159
0.156
0.159
0.168
0.176
0.158
0.157
0.210
0.159
0.163
44
7.863
Enterprise value¥B
5.471
5.700
5.771
5.566
5.476
5.311
5.288
5.398
5.616
6.085
7.782
2.13%
(0.59%)
42
7.832
LT debt¥B
6.057
7.224
7.008
8.282
9.592
9.966
11.90
14.17
14.29
15.85
1.771
10.57%
10.84%
68
Revenue
¥11.63B
4.72%
1.00×
Cost of revenue
¥5.380B
5.14%
1.04×
Operating expenses
¥2.453B
4.03%
0.94×