4.874
Revenue¥B
5.483
5.404
5.484
5.637
5.741
5.870
5.865
5.788
5.760
5.825
5.441
0.29%
0.60%
24
16.85
Revenue growth%
18.83
19.53
21.33
19.64
22.47
25.27
22.64
21.47
18.68
20.30
3.93
21.47
20.82
91
11.16
Gross margin%
28.58
26.13
23.88
25.96
25.23
22.33
23.07
20.40
22.53
19.54
24.84
22.33
23.47
88
13.95
Operating margin%
15.50
12.59
12.69
10.51
9.47
10.36
7.54
7.25
4.87
5.58
21.75
7.25
9.92
52
14.92
Net margin%
8.30
6.91
5.97
5.26
6.29
9.10
9.10
11.05
11.95
14.44
27.86
11.05
8.70
47
24.68
P/E ratio (avg)x
17.22
15.80
17.69
18.09
16.46
18.55
16.90
18.01
19.74
21.76
29.90
18.55
17.85
72
30.57
EV/EBITx
34.17
36.28
38.03
45.06
44.50
45.35
45.47
44.98
52.76
56.20
33.07
45.47
45.02
67
19.06
FCF yield (avg)%
7.51
8.14
10.30
7.47
8.03
10.65
7.94
6.73
9.71
12.52
14.82
9.71
8.08
24
9.67
FCF margin%
3.63
2.12
3.48
3.00
3.45
5.51
6.74
5.76
4.38
4.17
29.51
5.51
3.90
56
0.426
FCF / Net incomex
1.610
1.650
1.918
1.934
2.029
2.011
1.959
1.925
2.048
2.394
1.238
2.011
1.947
17
19.88
ROIC%
26.82
24.89
26.47
24.31
21.76
21.07
20.12
23.07
24.11
25.52
10.70
23.07
24.21
80
15.50
Return on equity%
9.75
7.86
10.70
7.78
7.30
7.36
6.31
5.55
8.50
11.41
22.98
7.36
7.82
39
9.52
Return on assets%
26.55
23.86
25.27
27.32
28.92
27.35
26.60
29.27
30.90
32.08
15.68
29.27
27.33
11
1.78
EPS¥
2.08
2.26
2.18
2.22
2.51
2.67
2.88
3.17
3.72
3.94
1.92
9.43%
7.14%
—
27.32
EPS growth%
19.67
17.54
18.77
18.06
15.08
17.92
17.22
19.59
18.39
15.91
18.02
17.92
17.99
34
4.23
Bookvalue per sh¥
7.27
7.81
8.41
9.52
11.18
12.30
12.47
13.87
14.41
15.52
4.82
6.77%
9.47%
—
3.24
FCF per share¥
1.41
1.68
2.02
2.23
2.66
2.82
2.93
2.99
2.92
2.95
1.59
2.04%
8.81%
—
5.16
Dividend per sh¥
0.99
1.10
1.11
1.19
1.20
1.13
1.14
1.03
0.95
1.04
4.80
(2.88%)
1.23%
—
26.34
Div yield (avg)%
18.17
17.05
16.21
14.01
14.77
12.30
13.42
16.41
16.32
13.85
18.92
13.85
15.49
55
24.76
Payout ratio%
8.37
10.35
10.93
8.00
7.31
6.35
5.58
5.36
6.04
4.51
29.76
5.58
6.83
77
1.402
Shares (diluted)B
1.866
2.150
2.477
2.517
2.617
2.894
2.864
3.304
3.614
3.976
1.348
8.73%
9.49%
68
23.38
Buyback yield%
4.68
6.34
8.48
9.61
9.09
10.95
12.35
14.07
16.90
19.55
9.06
14.07
10.28
91
0.206
D/E ratiox
1.617
1.701
1.598
1.609
1.705
1.527
1.641
1.485
1.484
1.363
0.126
1.485
1.603
42
4.606
Enterprise value¥B
7.296
7.150
6.936
7.234
7.574
8.430
9.549
9.271
10.55
9.898
5.704
5.50%
3.34%
8
5.871
LT debt¥B
2.451
2.878
3.042
3.512
3.714
3.829
4.177
4.408
5.113
5.772
3.157
9.22%
9.29%
55
Revenue
¥5.825B
0.60%
1.00×
Cost of revenue
¥2.826B
0.27%
0.97×
Operating expenses
¥1.335B
1.39%
1.08×
Cash and investments
14.63%
Spread over hurdle
13.83%