4.487
Revenue¥B
5.137
5.130
5.159
5.083
5.170
5.156
5.246
5.213
5.201
5.221
4.814
0.20%
0.19%
75
9.73
Revenue growth%
3.29
3.48
3.38
5.84
4.41
4.31
3.14
0.40
0.40
1.49
9.64
1.49
3.34
82
2.81
Gross margin%
11.99
10.13
10.44
8.73
11.20
10.82
10.48
12.01
11.32
13.88
19.55
11.32
11.01
22
12.92
Operating margin%
8.07
7.58
5.21
6.06
3.91
6.00
5.92
7.63
9.27
10.82
9.63
7.63
6.82
32
8.28
Net margin%
3.00
4.68
6.99
4.63
2.09
3.75
2.01
3.78
2.62
3.20
8.33
3.20
3.48
82
24.00
P/E ratio (avg)x
23.96
26.30
27.00
28.77
28.20
30.04
32.67
28.67
27.73
27.29
16.60
28.67
27.97
52
17.40
EV/EBITx
46.21
52.00
59.20
57.71
63.32
66.28
72.85
79.06
94.19
92.87
15.29
79.06
64.80
89
3.79
FCF yield (avg)%
21.57
18.78
17.56
17.25
17.26
18.94
16.63
15.97
15.09
14.87
20.56
15.97
17.26
55
20.74
FCF margin%
21.52
23.07
20.95
23.79
24.76
25.40
27.06
24.85
27.45
29.66
10.20
27.06
24.80
25
1.115
FCF / Net incomex
0.353
0.424
0.447
0.433
0.493
0.539
0.548
0.659
0.662
0.722
1.424
0.659
0.516
23
20.79
ROIC%
26.50
23.58
22.45
25.25
25.37
26.84
28.65
28.39
29.23
29.92
13.72
28.65
26.67
86
17.74
Return on equity%
23.22
20.34
21.13
19.65
21.23
20.92
20.20
17.81
20.10
21.61
15.37
20.20
20.63
73
4.94
Return on assets%
8.36
7.43
5.24
4.55
1.61
1.42
2.88
5.10
4.98
5.53
17.63
4.98
5.04
67
0.95
EPS¥
0.91
0.86
0.85
0.87
0.93
1.09
1.12
1.28
1.21
1.40
1.03
8.44%
5.38%
—
5.75
EPS growth%
17.32
19.64
22.05
20.76
19.98
22.57
21.14
21.13
22.32
22.50
2.95
22.32
21.14
84
0.74
Bookvalue per sh¥
0.43
0.42
0.41
0.42
0.43
0.45
0.47
0.52
0.54
0.63
1.06
8.05%
5.07%
—
0.57
FCF per share¥
0.63
0.60
0.64
0.60
0.57
0.59
0.68
0.76
0.86
0.92
0.32
9.99%
4.31%
—
0.47
Dividend per sh¥
0.93
1.07
1.08
1.28
1.48
1.60
1.60
1.72
1.79
2.12
0.88
7.46%
10.37%
—
11.90
Div yield (avg)%
12.89
9.95
7.91
5.30
6.27
5.44
6.45
3.78
4.71
7.02
7.94
5.44
6.36
55
17.03
Payout ratio%
8.97
9.91
9.99
12.50
14.81
17.60
15.89
13.32
13.23
13.19
6.42
13.32
13.21
42
1.896
Shares (diluted)B
2.171
2.221
2.453
2.560
2.623
2.607
2.585
2.603
2.612
3.015
1.883
2.83%
3.70%
83
12.13
Buyback yield%
6.69
4.53
5.65
3.74
3.91
3.85
2.03
4.88
3.31
4.98
11.20
3.85
4.22
11
1.457
D/E ratiox
0.639
0.563
0.480
0.427
0.376
0.330
0.343
0.366
0.326
0.293
1.290
0.330
0.371
36
4.266
Enterprise value¥B
3.577
3.841
4.352
4.524
4.474
4.724
4.839
4.840
5.367
6.038
4.677
6.18%
5.14%
61
4.833
LT debt¥B
3.181
3.382
3.542
3.914
4.124
4.725
4.647
4.586
5.086
6.007
4.360
7.81%
7.78%
25
Revenue
¥5.221B
0.19%
1.00×
Cost of revenue
¥2.312B
(0.09%)
0.97×
Operating expenses
¥1.130B
0.56%
1.04×
Goodwill & intangibles
17.07%