9.191
Revenue¥B
10.70
11.22
11.63
12.17
12.56
13.06
13.75
14.36
14.88
15.40
10.28
4.16%
3.91%
39
9.95
Revenue growth%
9.81
9.54
7.03
6.65
5.62
4.97
2.33
2.52
2.71
0.40
4.01
2.52
5.30
42
8.46
Gross margin%
19.50
20.48
19.29
17.32
16.14
17.48
18.89
19.82
17.68
17.04
7.72
17.68
18.29
60
4.44
Operating margin%
19.79
18.14
19.22
17.49
17.65
18.04
17.95
19.30
21.13
18.69
12.16
18.69
18.42
84
24.13
Net margin%
23.80
23.44
23.89
26.82
27.41
27.30
28.40
27.97
25.13
25.15
3.51
27.30
25.99
49
37.73
P/E ratio (avg)x
18.70
19.42
20.66
20.52
20.43
22.60
25.75
26.03
27.37
30.71
22.29
26.03
21.63
47
10.98
EV/EBITx
29.28
28.65
28.16
28.89
32.73
30.60
31.71
34.63
34.91
37.89
18.96
34.63
31.16
31
25.95
FCF yield (avg)%
18.58
17.13
14.58
12.89
9.92
9.68
10.20
9.17
8.86
6.00
8.84
9.17
10.06
94
8.13
FCF margin%
22.98
21.46
22.52
20.24
19.39
19.53
18.73
15.80
14.25
14.51
5.14
15.80
19.46
12
1.224
FCF / Net incomex
0.340
0.331
0.328
0.388
0.421
0.452
0.463
0.467
0.482
0.526
1.506
0.467
0.437
89
17.07
ROIC%
9.44
9.67
8.10
10.15
9.62
9.10
9.25
11.40
9.08
8.01
29.56
9.10
9.35
25
12.52
Return on equity%
33.57
34.88
37.00
34.91
33.77
32.89
33.38
32.30
30.32
28.61
20.91
32.30
33.48
35
5.82
Return on assets%
27.54
28.63
25.80
24.31
24.05
22.68
21.92
20.51
20.99
23.36
19.44
21.92
23.71
8
1.46
EPS¥
0.98
1.01
0.97
1.05
1.04
1.03
1.06
1.08
1.11
1.19
1.50
2.61%
1.04%
—
21.36
EPS growth%
25.16
27.08
27.13
24.19
23.60
21.03
21.08
18.37
18.64
15.88
4.53
18.64
22.34
38
0.55
Bookvalue per sh¥
0.39
0.41
0.44
0.50
0.48
0.54
0.61
0.63
0.58
0.63
1.26
5.83%
5.27%
—
1.16
FCF per share¥
1.20
1.29
1.25
1.23
1.20
1.32
1.33
1.47
1.61
1.65
0.81
6.58%
2.54%
—
1.01
Dividend per sh¥
0.20
0.21
0.19
0.20
0.19
0.20
0.18
0.16
0.15
0.16
1.46
(3.38%)
(3.85%)
—
21.18
Div yield (avg)%
16.55
13.99
13.09
10.46
12.19
13.85
11.68
14.34
14.45
12.68
14.32
13.85
13.47
17
3.23
Payout ratio%
19.77
17.39
18.53
21.17
21.86
19.49
16.57
18.74
17.05
18.87
19.54
18.74
18.81
16
9.516
Shares (diluted)B
13.85
14.66
14.80
14.88
13.54
13.65
15.27
16.25
17.51
18.30
9.040
6.22%
3.96%
51
19.31
Buyback yield%
30.09
31.39
29.70
28.79
27.11
27.22
26.80
24.79
27.17
25.42
14.56
26.80
27.19
67
0.839
D/E ratiox
1.460
1.646
1.806
2.021
2.311
2.145
2.450
2.536
2.484
2.289
1.375
2.450
2.217
23
16.26
Enterprise value¥B
6.611
7.238
8.423
8.506
8.198
8.898
9.051
9.205
9.944
9.903
3.816
3.85%
5.34%
34
5.439
LT debt¥B
14.42
16.98
18.49
20.10
19.54
20.46
22.16
21.19
21.81
25.23
0.878
5.25%
6.05%
68
Revenue
¥15.40B
3.91%
1.00×
Cost of revenue
¥9.371B
3.96%
1.01×
Operating expenses
¥3.614B
3.67%
0.98×
Cash and investments
17.78%