4.418
Revenue¥B
2.288
2.486
2.716
2.928
3.153
3.449
3.662
3.955
4.231
4.615
4.622
7.92%
8.03%
60
19.54
Revenue growth%
16.04
15.76
14.36
11.59
11.66
13.10
11.39
8.41
10.14
11.16
26.76
11.16
11.63
87
27.92
Gross margin%
32.30
32.83
30.69
30.85
30.33
31.10
30.98
31.91
34.03
33.56
13.88
31.91
31.51
47
8.93
Operating margin%
17.78
17.18
14.76
13.96
14.23
15.07
14.12
11.36
11.60
12.71
2.47
12.71
14.18
54
14.98
Net margin%
14.98
12.05
13.57
14.67
17.07
17.95
15.55
17.50
17.78
17.77
29.06
17.77
16.31
32
16.40
P/E ratio (avg)x
14.06
15.03
14.74
15.43
16.38
19.26
21.99
23.54
28.26
27.93
34.85
23.54
17.82
84
21.24
EV/EBITx
16.21
18.63
20.57
20.41
22.98
23.50
26.89
28.86
27.98
28.39
21.31
27.98
23.24
50
12.97
FCF yield (avg)%
23.16
20.23
17.59
19.40
16.41
18.79
16.76
14.93
15.69
16.21
26.09
16.21
17.17
21
13.86
FCF margin%
21.66
20.27
21.13
23.12
25.74
25.12
25.51
28.26
28.58
26.90
25.54
26.90
25.31
30
1.348
FCF / Net incomex
1.785
1.587
1.448
1.466
1.357
1.209
1.160
1.093
1.205
1.222
0.866
1.205
1.290
70
9.43
ROIC%
21.84
19.22
20.93
19.13
17.41
19.67
21.27
22.15
19.93
21.03
5.47
21.03
20.43
84
6.02
Return on equity%
4.36
5.39
3.79
2.67
3.66
0.77
0.40
1.69
4.36
4.21
22.80
1.69
3.72
54
18.15
Return on assets%
22.50
23.69
21.95
21.53
23.67
25.04
26.67
28.30
28.97
29.86
3.07
28.30
24.37
62
2.48
EPS¥
4.70
4.62
4.72
4.76
5.55
6.29
6.78
6.57
6.36
6.47
2.65
3.12%
4.06%
—
19.36
EPS growth%
10.14
13.08
14.75
16.77
16.11
17.93
20.06
17.74
15.31
17.51
9.39
17.74
16.44
38
0.43
Bookvalue per sh¥
0.54
0.55
0.49
0.53
0.55
0.59
0.64
0.70
0.71
0.72
0.86
5.56%
1.98%
—
1.17
FCF per share¥
2.68
2.87
2.70
3.11
3.55
4.07
4.72
4.51
4.55
4.71
0.70
5.83%
5.68%
—
1.89
Dividend per sh¥
1.87
1.99
2.23
2.37
2.29
2.26
2.64
2.54
2.99
3.12
1.60
6.38%
4.83%
—
25.94
Div yield (avg)%
18.07
18.13
18.21
17.54
19.77
18.27
19.34
17.92
15.28
16.80
2.66
17.92
18.10
11
24.81
Payout ratio%
9.41
12.35
14.96
17.16
18.87
18.57
16.76
18.30
19.50
16.70
4.51
18.30
16.96
91
0.514
Shares (diluted)B
0.690
0.780
0.889
0.984
1.142
1.299
1.431
1.450
1.562
1.705
0.522
8.35%
9.80%
38
20.35
Buyback yield%
22.70
20.66
20.11
20.58
19.18
16.46
14.40
13.81
14.18
11.49
28.27
14.18
17.82
36
1.183
D/E ratiox
2.004
1.915
1.950
2.109
1.984
2.173
1.960
2.217
2.142
2.079
1.481
2.142
2.041
56
3.998
Enterprise value¥B
2.733
2.583
2.566
2.935
2.776
2.694
2.961
3.032
3.370
3.568
1.696
5.15%
3.51%
64
2.973
LT debt¥B
6.457
7.585
7.760
8.639
9.976
10.19
12.07
12.84
14.91
15.99
0.515
9.90%
9.73%
44
Revenue
¥4.615B
8.03%
1.00×
Cost of revenue
¥2.430B
8.38%
1.03×
Operating expenses
¥721.8M
6.97%
0.91×