3.662
Revenue¥B
5.553
5.866
6.392
6.842
7.375
7.898
8.568
9.359
10.17
11.20
3.848
8.71%
8.11%
93
25.34
Revenue growth%
6.60
4.05
4.82
3.15
5.50
5.97
5.63
4.09
3.78
5.60
15.41
5.60
5.16
51
20.48
Gross margin%
7.99
8.88
10.42
11.71
11.81
11.00
13.28
12.07
12.65
14.34
28.70
12.65
11.76
47
5.28
Operating margin%
18.75
15.81
15.73
14.06
15.47
13.09
12.19
9.64
6.87
4.87
22.02
9.64
13.57
68
12.49
Net margin%
26.47
25.61
22.93
22.87
24.18
24.54
23.94
25.49
24.46
26.76
11.68
24.54
24.50
62
29.78
P/E ratio (avg)x
25.59
26.64
24.83
25.46
25.09
27.81
27.44
25.97
27.96
24.63
12.52
27.44
25.78
15
13.52
EV/EBITx
36.68
40.20
35.38
35.70
39.33
40.68
38.06
33.87
36.82
39.65
37.78
38.06
37.44
16
3.51
FCF yield (avg)%
29.94
29.19
31.56
29.08
29.02
26.27
27.11
24.73
23.63
25.80
29.47
25.80
28.06
76
4.52
FCF margin%
10.23
11.22
9.41
8.05
6.58
6.76
6.24
8.35
9.82
11.59
9.39
8.35
8.88
67
0.336
FCF / Net incomex
0.190
0.230
0.226
0.239
0.254
0.267
0.300
0.314
0.308
0.303
1.124
0.303
0.260
8
4.97
ROIC%
26.54
27.64
25.93
27.93
28.24
30.39
28.84
26.85
28.69
30.07
3.90
28.84
28.09
92
23.16
Return on equity%
14.86
16.02
17.06
18.65
16.25
14.41
13.00
13.35
15.77
16.28
4.10
14.41
15.89
60
23.52
Return on assets%
8.03
9.46
7.51
4.67
3.47
2.79
4.11
4.91
4.91
2.15
2.35
4.11
4.79
79
4.08
EPS¥
6.76
8.04
9.06
10.42
10.25
11.96
13.37
13.40
14.23
16.06
4.49
9.39%
10.39%
—
9.63
EPS growth%
9.39
11.57
9.42
11.02
11.30
11.97
14.84
14.00
16.38
13.39
8.77
14.00
11.77
18
6.37
Bookvalue per sh¥
5.96
5.85
5.11
4.88
4.77
4.62
4.63
4.74
5.02
5.34
4.59
2.29%
(0.15%)
—
5.36
FCF per share¥
6.71
7.29
6.93
7.66
8.43
8.86
10.06
9.65
10.11
9.95
4.61
3.37%
4.48%
—
5.40
Dividend per sh¥
19.96
22.99
23.03
26.37
26.94
31.63
34.55
35.98
39.01
45.85
5.07
11.22%
10.66%
—
28.67
Div yield (avg)%
21.39
19.01
18.20
15.34
13.50
16.44
13.61
13.59
14.88
15.09
18.96
14.88
15.21
93
22.11
Payout ratio%
12.79
15.29
17.56
18.90
17.84
16.57
16.82
16.97
17.88
19.30
19.38
16.97
17.26
43
0.952
Shares (diluted)B
1.227
1.154
1.032
1.007
0.926
0.942
0.844
0.794
0.862
0.762
0.975
(3.81%)
(3.89%)
24
18.86
Buyback yield%
1.53
1.82
0.40
0.40
0.40
2.99
5.38
4.06
4.58
6.25
12.83
4.58
2.41
47
1.535
D/E ratiox
0.505
0.513
0.537
0.600
0.593
0.594
0.665
0.707
0.767
0.795
1.610
0.707
0.597
23
6.001
Enterprise value¥B
1.478
1.481
1.568
1.691
1.664
1.838
1.935
2.240
2.635
2.806
9.699
11.01%
7.93%
14
5.542
LT debt¥B
17.04
15.53
15.28
15.45
16.39
18.30
18.39
16.96
16.00
15.84
13.47
(0.68%)
(0.74%)
76
Revenue
¥11.20B
8.11%
1.00×
Cost of revenue
¥7.345B
8.49%
1.04×
Operating expenses
¥1.231B
6.44%
0.86×