4.016
Revenue¥B
9.077
9.125
9.215
9.642
9.643
10.02
10.35
10.58
11.01
11.22
4.178
3.08%
2.14%
32
21.71
Revenue growth%
3.12
4.53
2.39
4.86
3.34
4.15
7.04
6.22
8.67
9.84
10.29
7.04
4.70
14
29.47
Gross margin%
19.69
21.54
19.50
21.00
21.96
22.02
20.68
20.25
21.48
19.07
2.50
20.68
20.84
92
20.21
Operating margin%
24.79
23.75
24.84
24.12
25.69
27.68
30.15
28.30
29.85
27.77
18.04
28.30
26.69
32
13.33
Net margin%
5.31
6.41
6.98
8.83
9.36
11.12
9.34
10.76
9.19
8.14
7.35
9.34
9.01
46
15.25
P/E ratio (avg)x
38.65
43.52
46.68
50.13
51.72
59.34
55.89
55.06
58.77
57.97
37.01
57.97
53.39
70
28.04
EV/EBITx
29.89
31.76
34.64
32.29
34.63
37.54
38.17
37.79
38.16
43.09
29.63
38.16
36.09
73
24.89
FCF yield (avg)%
14.37
16.43
18.89
21.15
19.48
17.56
16.79
14.87
16.71
18.69
10.12
16.79
17.17
8
22.99
FCF margin%
28.19
28.37
25.85
26.15
23.22
21.14
19.21
16.83
19.43
19.80
22.87
19.43
22.18
65
1.130
FCF / Net incomex
1.789
2.097
2.096
1.980
2.278
2.423
2.750
3.197
3.013
2.828
0.553
2.828
2.351
55
15.25
ROIC%
11.86
13.91
14.24
13.84
15.92
16.76
18.11
15.16
17.18
15.80
5.76
16.76
15.48
91
18.94
Return on equity%
5.40
5.02
6.16
9.12
6.81
7.29
9.09
9.36
10.64
13.61
9.47
9.36
8.19
88
21.57
Return on assets%
14.06
13.98
13.41
12.29
12.98
10.70
11.13
11.15
10.45
11.68
13.19
11.13
11.98
92
1.68
EPS¥
1.34
1.36
1.28
1.40
1.23
1.35
1.35
1.27
1.15
1.24
1.88
0.16%
(0.49%)
—
16.50
EPS growth%
28.59
28.35
27.32
30.25
27.35
28.35
29.45
29.61
28.08
28.97
26.90
28.97
28.47
17
3.62
Bookvalue per sh¥
3.48
3.39
3.90
4.12
4.77
5.29
5.96
6.14
7.12
8.31
1.28
11.74%
9.37%
—
3.82
FCF per share¥
3.93
4.11
3.72
3.47
3.63
3.23
3.19
3.47
3.50
3.16
3.74
(2.73%)
(2.47%)
—
3.30
Dividend per sh¥
0.90
0.86
0.83
0.84
0.94
1.09
1.05
1.23
1.40
1.60
4.74
11.28%
6.81%
—
24.79
Div yield (avg)%
20.12
23.01
24.46
24.56
22.75
19.93
18.32
19.74
18.56
17.45
24.53
18.56
20.03
44
23.50
Payout ratio%
11.88
13.76
13.45
16.39
19.06
21.55
21.41
23.18
23.40
20.74
17.71
21.55
19.90
46
618.3
Shares (diluted)M
677.3
611.8
622.7
584.1
651.6
671.5
646.0
582.0
631.9
624.3
621.8
(0.85%)
(1.60%)
7
8.97
Buyback yield%
25.32
27.20
28.02
28.06
27.74
24.86
24.72
26.31
23.53
20.93
5.16
24.72
25.82
70
1.418
D/E ratiox
1.063
0.978
1.087
1.222
1.148
1.142
1.218
1.232
1.130
1.245
0.164
1.218
1.145
89
12.15
Enterprise value¥B
2.408
2.488
2.713
2.460
2.627
2.412
2.253
2.285
2.240
2.392
4.849
(1.86%)
0.73%
29
1.612
LT debt¥B
1.595
1.436
1.450
1.330
1.254
1.206
1.081
1.121
1.123
1.014
4.025
(4.15%)
(3.84%)
61
Revenue
¥11.22B
2.14%
1.00×
Cost of revenue
¥7.763B
2.02%
0.99×
Operating expenses
¥2.186B
2.01%
0.99×