26.76
Revenue¥B
22.11
23.84
26.09
27.82
30.17
33.15
35.93
38.15
41.06
44.96
29.32
8.30%
8.02%
68
3.82
Revenue growth%
13.76
13.16
13.28
13.33
15.16
13.38
12.88
12.36
10.62
10.04
25.05
12.36
13.22
14
9.48
Gross margin%
29.17
30.99
28.92
26.23
23.59
21.80
23.12
21.06
18.50
19.90
29.36
21.06
23.35
93
11.52
Operating margin%
6.43
7.85
6.99
6.43
8.58
6.63
3.65
3.89
6.34
8.48
2.23
6.34
6.53
22
25.68
Net margin%
15.43
15.26
14.12
12.03
10.57
7.96
8.08
10.69
9.67
8.48
13.71
8.48
10.63
26
26.80
P/E ratio (avg)x
27.72
26.45
26.04
27.72
29.40
28.41
32.23
35.55
34.26
34.61
37.97
34.26
28.90
90
18.86
EV/EBITx
6.680
5.976
5.801
6.473
7.060
6.909
6.485
6.847
6.231
5.766
7.047
6.485
6.479
29
2.93
FCF yield (avg)%
1.13
2.04
0.91
1.78
0.40
2.94
5.62
8.08
6.33
9.26
12.26
6.33
2.49
44
19.68
FCF margin%
6.65
9.57
9.27
9.67
12.34
12.42
10.07
12.02
11.01
10.01
9.60
11.01
10.04
65
1.487
FCF / Net incomex
1.053
1.063
1.127
1.097
1.199
1.080
1.144
1.179
1.207
1.276
0.863
1.179
1.136
70
26.17
ROIC%
12.27
9.49
8.33
6.79
7.31
9.49
7.88
9.92
8.41
9.13
8.28
9.13
8.77
9
26.04
Return on equity%
17.04
18.74
19.69
18.02
20.13
19.69
17.35
15.69
17.12
15.60
5.10
17.12
17.69
40
6.23
Return on assets%
17.75
19.02
21.74
18.86
19.53
18.28
17.10
17.99
20.75
21.12
13.81
18.28
18.94
40
4.87
EPS¥
12.04
12.48
12.69
14.21
14.66
13.90
14.03
13.56
13.96
14.90
5.20
0.33%
2.81%
—
4.31
EPS growth%
11.89
11.09
10.55
11.21
13.38
11.88
9.12
6.72
6.41
6.71
9.52
6.72
10.82
38
4.07
Bookvalue per sh¥
6.19
6.34
7.21
7.10
6.52
6.22
6.69
6.33
5.79
5.70
3.04
(2.64%)
0.36%
—
7.78
FCF per share¥
3.13
3.07
2.92
2.83
2.51
2.76
2.44
2.16
2.36
2.16
6.91
(2.94%)
(4.78%)
—
8.89
Dividend per sh¥
4.97
4.55
4.74
4.36
4.50
4.91
4.64
4.56
4.36
4.09
6.53
(1.87%)
(2.07%)
—
17.75
Div yield (avg)%
20.69
23.17
21.96
20.63
20.68
23.13
25.48
22.86
23.89
24.91
4.47
23.89
23.00
10
17.61
Payout ratio%
20.94
18.15
18.14
20.70
18.85
20.01
17.33
17.20
17.26
14.48
14.17
17.26
18.15
38
1.947
Shares (diluted)B
2.339
2.555
2.750
2.695
2.419
2.490
2.322
2.463
2.279
2.152
1.904
(2.31%)
0.03%
60
9.64
Buyback yield%
9.30
6.90
7.11
5.94
4.45
4.80
6.24
6.72
6.26
4.72
6.33
6.24
6.25
95
0.438
D/E ratiox
0.530
0.558
0.528
0.503
0.500
0.522
0.539
0.526
0.536
0.472
1.173
0.526
0.527
86
13.65
Enterprise value¥B
4.773
4.523
4.294
4.297
4.362
4.717
4.132
4.110
4.248
4.466
42.56
0.47%
(0.96%)
84
17.41
LT debt¥B
44.06
47.11
54.72
60.34
66.68
78.25
85.30
96.10
103.4
102.5
12.39
8.99%
10.59%
66
Revenue
¥44.96B
8.02%
1.00×
Cost of revenue
¥26.99B
8.30%
1.03×
Operating expenses
¥8.456B
7.07%
0.92×