8.100
Revenue¥B
7.735
7.913
8.210
8.615
8.838
9.020
9.211
9.674
10.22
10.56
8.754
3.62%
3.66%
26
23.48
Revenue growth%
7.74
9.39
7.66
9.09
9.76
11.25
11.75
11.54
12.68
10.03
19.35
11.54
9.89
50
16.40
Gross margin%
18.13
21.10
23.00
25.90
25.11
23.37
21.07
20.90
21.96
22.31
23.79
21.96
22.14
75
11.95
Operating margin%
8.78
7.23
7.29
9.79
12.67
14.00
13.05
11.07
10.32
8.15
8.03
11.07
10.06
39
13.32
Net margin%
21.23
19.85
22.45
20.19
22.49
20.41
20.77
21.06
19.92
18.75
27.36
20.41
20.59
90
6.539
P/E ratio (avg)x
13.72
14.69
13.24
11.69
11.66
12.58
11.70
11.57
10.25
9.023
33.64
11.57
11.69
24
6.471
EV/EBITx
36.64
39.19
42.29
46.74
48.23
47.56
44.52
47.40
51.35
54.89
11.18
47.56
47.07
68
12.22
FCF yield (avg)%
18.47
19.26
16.40
18.41
16.67
13.72
13.48
13.71
16.09
15.56
7.60
13.72
16.25
47
18.69
FCF margin%
5.60
6.27
5.23
6.44
7.66
5.09
4.63
3.71
4.91
5.36
28.50
4.91
5.29
71
1.772
FCF / Net incomex
1.288
1.269
1.389
1.428
1.620
1.859
2.020
2.225
2.134
1.955
0.748
2.020
1.740
81
7.23
ROIC%
28.31
27.99
28.76
27.16
24.56
24.38
22.09
24.50
24.02
22.02
6.53
24.02
24.53
89
19.96
Return on equity%
38.31
35.37
32.71
32.43
32.84
32.86
30.69
28.06
27.02
29.78
21.28
29.78
32.57
19
22.76
Return on assets%
13.69
14.22
15.04
17.28
15.86
17.80
15.05
16.97
17.61
19.38
19.51
17.61
16.42
73
3.99
EPS¥
7.06
6.53
6.68
7.13
6.84
7.76
7.34
6.94
6.42
6.15
4.27
(2.10%)
(1.86%)
—
3.53
EPS growth%
8.31
6.17
3.74
1.90
2.01
4.02
1.36
0.40
2.57
4.35
8.90
2.57
3.16
84
4.74
Bookvalue per sh¥
3.12
2.72
2.38
2.61
2.55
2.28
2.20
2.20
2.22
2.05
4.47
(4.33%)
(4.05%)
—
2.70
FCF per share¥
6.11
6.42
7.10
7.41
8.36
9.46
10.41
9.59
9.58
9.42
1.39
2.43%
5.13%
—
6.46
Dividend per sh¥
9.26
9.27
9.79
11.60
13.04
13.19
14.90
17.14
17.49
17.38
4.34
5.92%
7.38%
—
7.80
Div yield (avg)%
15.41
17.24
16.76
19.25
17.15
18.53
20.44
20.48
17.70
19.32
4.03
19.32
18.11
7
8.54
Payout ratio%
14.06
12.48
12.83
15.14
14.75
15.85
18.67
19.77
21.93
23.47
4.83
19.77
15.49
16
792.4
Shares (diluted)M
976.8
891.3
837.1
758.5
709.8
731.6
705.7
770.4
708.2
784.3
768.8
2.02%
(2.99%)
78
21.12
Buyback yield%
11.14
12.13
12.97
14.33
13.19
13.56
15.60
17.86
19.17
16.82
14.23
16.82
13.94
84
0.872
D/E ratiox
0.432
0.463
0.486
0.498
0.569
0.607
0.669
0.732
0.752
0.795
1.174
0.732
0.588
10
2.194
Enterprise value¥B
4.625
4.365
4.465
4.382
4.696
4.723
4.039
3.929
4.210
3.689
7.886
(4.72%)
(1.51%)
22
2.114
LT debt¥B
4.811
5.122
5.014
5.621
6.200
6.674
6.792
7.673
8.544
9.849
3.481
9.70%
7.33%
19
Revenue
¥10.56B
3.66%
1.00×
Cost of revenue
¥5.865B
3.50%
0.98×
Operating expenses
¥1.958B
3.58%
0.99×