1.032
Revenue¥B
6.771
6.764
6.747
6.933
7.024
7.074
7.157
7.435
7.448
7.428
1.153
1.13%
1.37%
53
12.26
Revenue growth%
12.22
13.39
13.95
14.41
12.67
11.17
13.39
14.62
14.23
12.81
18.91
13.39
13.39
26
29.27
Gross margin%
13.90
13.14
15.58
16.72
14.47
14.29
16.11
15.56
14.79
15.36
15.20
15.36
15.07
93
11.09
Operating margin%
14.35
15.20
16.43
13.94
13.55
13.19
13.17
12.39
14.90
12.62
20.83
13.17
13.75
55
23.10
Net margin%
6.67
4.73
5.53
6.92
5.61
5.94
6.21
5.14
7.42
5.49
18.67
5.94
5.77
50
8.253
P/E ratio (avg)x
27.27
29.26
31.93
32.70
34.19
34.51
40.80
41.96
40.67
43.13
30.23
40.80
34.35
40
24.38
EV/EBITx
8.201
8.851
9.298
8.012
8.645
9.360
9.172
9.635
9.271
8.058
22.39
9.271
9.012
28
26.63
FCF yield (avg)%
20.09
21.14
19.78
17.11
16.38
18.71
18.81
20.99
22.34
24.49
6.26
20.99
19.93
15
26.81
FCF margin%
4.46
6.91
5.44
7.75
5.32
5.81
7.34
9.93
8.98
11.73
3.29
8.98
7.12
41
0.204
FCF / Net incomex
0.146
0.156
0.155
0.147
0.142
0.136
0.137
0.144
0.144
0.136
1.467
0.137
0.144
82
11.73
ROIC%
21.27
21.92
23.62
20.92
22.08
19.17
19.67
20.81
22.09
21.50
11.06
20.81
21.38
64
17.89
Return on equity%
5.87
7.49
6.06
5.91
3.68
4.69
3.42
3.70
2.67
5.12
19.46
3.70
4.90
49
11.87
Return on assets%
19.20
20.21
22.95
24.45
21.88
21.35
18.66
19.98
20.84
18.46
20.94
19.98
20.52
46
2.11
EPS¥
2.41
2.57
2.77
2.76
2.66
2.66
2.64
2.72
2.94
3.11
2.24
3.20%
3.66%
—
23.82
EPS growth%
26.77
24.27
24.69
23.08
23.40
24.15
24.75
25.79
27.14
27.73
19.52
25.79
24.72
67
3.08
Bookvalue per sh¥
5.57
5.56
6.33
6.97
7.96
8.14
9.27
10.38
9.80
10.77
1.74
6.23%
8.49%
—
4.48
FCF per share¥
1.18
1.21
1.25
1.39
1.44
1.52
1.63
1.50
1.65
1.81
3.96
4.73%
4.99%
—
3.45
Dividend per sh¥
0.80
0.75
0.71
0.79
0.80
0.80
0.78
0.82
0.82
0.83
4.59
0.77%
1.15%
—
8.63
Div yield (avg)%
23.68
22.31
22.71
25.22
23.19
24.59
22.00
22.87
23.55
26.01
17.63
23.55
23.37
50
12.71
Payout ratio%
25.89
27.26
29.97
31.15
28.27
28.16
26.72
26.99
25.38
23.45
20.77
26.72
27.12
55
1.310
Shares (diluted)B
1.079
1.030
0.967
0.867
0.874
0.897
0.903
0.871
0.858
0.830
1.274
(1.02%)
(3.60%)
71
28.81
Buyback yield%
7.89
10.11
8.66
6.37
5.74
6.76
7.63
4.67
4.54
4.49
21.44
4.67
6.56
32
0.296
D/E ratiox
0.638
0.584
0.589
0.515
0.467
0.465
0.439
0.456
0.414
0.389
1.567
0.439
0.466
6
8.490
Enterprise value¥B
7.677
8.420
9.544
11.01
11.39
10.92
12.40
12.27
12.74
12.75
3.976
2.28%
6.09%
19
3.142
LT debt¥B
2.009
1.968
2.075
1.994
2.065
1.932
1.815
2.031
2.187
2.124
2.732
0.56%
0.07%
52
Revenue
¥7.428B
1.37%
1.00×
Cost of revenue
¥3.676B
1.13%
0.98×
Operating expenses
¥1.627B
1.68%
1.03×
Spread over hurdle
(4.51%)