9.758
Revenue¥B
4.733
5.183
5.705
6.048
6.642
7.036
7.420
7.945
8.457
9.267
9.967
6.89%
7.96%
52
3.06
Revenue growth%
22.56
23.91
24.25
22.24
22.56
20.46
21.93
19.88
18.58
17.79
21.58
19.88
22.09
12
6.35
Gross margin%
5.82
5.59
7.17
7.96
6.25
7.47
9.70
12.52
11.23
11.11
23.93
11.11
7.72
25
14.39
Operating margin%
5.35
6.04
8.85
7.65
7.63
4.97
5.20
5.24
6.75
6.21
13.56
5.24
6.13
47
17.52
Net margin%
24.14
23.26
20.43
18.66
21.10
19.94
22.23
20.50
19.35
17.35
10.71
19.94
20.46
20
35.41
P/E ratio (avg)x
11.68
11.30
12.27
12.37
12.59
13.69
15.10
14.86
15.24
15.67
13.97
15.10
13.14
70
37.98
EV/EBITx
38.72
36.07
34.59
31.80
33.62
35.39
36.49
40.19
36.59
37.10
26.31
36.59
36.28
89
16.09
FCF yield (avg)%
10.47
9.87
9.12
9.37
7.02
9.85
10.69
11.85
13.82
12.76
10.56
11.85
10.17
25
18.08
FCF margin%
19.24
19.79
20.60
20.45
20.24
19.66
18.90
19.58
17.25
18.28
21.70
18.90
19.62
31
0.695
FCF / Net incomex
0.389
0.379
0.342
0.350
0.351
0.329
0.305
0.302
0.316
0.283
1.412
0.305
0.335
63
20.29
ROIC%
30.59
30.36
29.66
29.20
26.53
24.98
24.52
21.86
23.16
21.62
16.91
23.16
25.75
95
5.67
Return on equity%
22.39
21.83
21.01
23.66
24.29
26.77
25.78
23.82
24.93
27.81
11.73
25.78
24.06
9
7.56
Return on assets%
21.44
23.20
24.79
24.93
22.30
20.15
21.68
21.36
19.97
19.73
7.61
20.15
21.56
60
10.30
EPS¥
3.14
3.40
3.09
2.81
3.00
3.09
3.22
3.25
3.69
3.44
11.49
2.75%
2.12%
—
7.93
EPS growth%
7.61
5.44
4.92
6.50
7.03
9.56
11.17
13.97
15.91
15.67
7.54
13.97
8.58
61
9.47
Bookvalue per sh¥
5.24
5.27
5.78
6.48
6.89
7.27
7.12
8.03
8.67
8.83
5.53
5.09%
6.50%
—
12.21
FCF per share¥
10.99
11.98
11.64
11.11
11.03
11.85
11.72
11.63
11.70
10.83
3.17
(0.38%)
0.81%
—
11.64
Dividend per sh¥
3.16
3.44
3.67
3.54
3.73
3.65
4.03
4.63
4.86
5.23
3.84
7.01%
5.77%
—
15.97
Div yield (avg)%
16.87
16.50
17.33
15.79
12.96
13.80
15.94
15.89
15.87
15.64
17.67
15.87
15.88
32
6.33
Payout ratio%
28.46
26.41
28.71
27.78
26.52
24.77
23.82
20.90
23.63
26.55
4.36
23.82
26.46
55
292.5
Shares (diluted)M
240.3
219.2
192.7
199.1
197.1
191.3
207.3
206.2
189.6
205.7
275.8
0.86%
(3.06%)
67
4.48
Buyback yield%
18.84
19.19
17.73
17.74
15.74
16.54
14.54
14.27
13.65
13.11
3.16
14.27
16.14
85
1.045
D/E ratiox
0.997
0.903
0.947
0.936
0.906
0.772
0.712
0.769
0.828
0.754
0.693
0.769
0.866
50
2.964
Enterprise value¥B
7.627
7.515
7.488
8.072
7.871
8.061
7.367
6.594
6.542
6.955
3.446
(2.45%)
(1.16%)
35
1.113
LT debt¥B
4.252
4.623
4.426
4.140
4.591
4.565
4.183
4.595
4.741
4.317
1.840
(1.22%)
0.24%
74
Revenue
¥9.267B
7.96%
1.00×
Cost of revenue
¥5.581B
7.76%
0.98×
Operating expenses
¥1.114B
9.18%
1.12×