4.805
Revenue¥B
6.072
6.281
6.691
6.888
7.316
7.728
8.218
8.864
9.230
9.817
4.987
6.06%
5.50%
93
27.95
Revenue growth%
8.44
8.18
6.15
5.22
5.26
3.82
4.97
7.62
5.40
8.36
26.79
5.40
5.78
72
4.27
Gross margin%
16.16
18.35
21.21
22.74
22.11
20.87
20.07
20.55
23.43
20.55
5.11
20.55
20.71
14
6.91
Operating margin%
0.40
0.40
1.43
0.40
0.82
0.40
1.47
0.40
2.09
3.13
26.33
1.47
0.61
22
26.66
Net margin%
15.05
16.00
14.66
13.53
10.92
8.93
9.45
9.60
10.36
12.12
9.90
9.60
11.52
64
36.52
P/E ratio (avg)x
7.943
8.492
9.239
8.825
9.709
9.104
9.741
9.470
9.271
8.920
29.48
9.271
9.172
8
36.48
EV/EBITx
18.58
19.05
18.33
20.24
19.69
20.63
18.73
17.02
15.67
16.90
33.72
17.02
18.65
76
17.88
FCF yield (avg)%
10.51
10.54
11.33
11.19
8.36
8.78
9.44
9.87
9.03
6.63
19.64
9.03
9.66
58
2.57
FCF margin%
8.48
9.91
10.84
11.64
10.20
9.09
11.78
9.68
9.50
7.37
20.07
9.50
9.79
91
0.782
FCF / Net incomex
1.008
1.191
1.199
1.175
1.405
1.560
1.841
1.833
1.926
2.257
0.339
1.841
1.483
88
3.97
ROIC%
2.82
1.73
1.75
0.97
0.67
0.40
0.40
2.92
2.40
2.42
8.62
2.40
1.74
82
13.98
Return on equity%
24.33
23.20
24.32
23.06
21.34
20.46
17.94
18.54
21.42
18.79
18.43
18.79
21.38
55
29.67
Return on assets%
8.12
5.37
7.63
10.50
9.25
11.06
13.32
15.00
12.54
11.24
29.86
12.54
10.78
16
2.39
EPS¥
3.87
3.46
3.13
3.28
3.46
3.75
3.98
3.54
3.65
3.33
2.57
(0.76%)
(2.89%)
—
21.57
EPS growth%
21.03
19.70
22.65
25.44
28.05
30.09
28.12
27.74
29.31
30.19
15.72
29.31
27.90
24
8.25
Bookvalue per sh¥
15.07
14.56
15.72
17.76
20.82
22.61
21.26
20.16
20.26
23.66
8.34
2.59%
6.05%
—
2.90
FCF per share¥
16.43
19.78
21.00
25.02
26.90
26.54
26.37
29.22
30.55
32.82
6.74
4.06%
8.82%
—
3.92
Dividend per sh¥
7.07
7.03
8.32
8.64
10.25
11.10
12.70
12.75
14.13
15.81
9.94
9.06%
8.68%
—
7.02
Div yield (avg)%
24.70
23.46
23.40
22.24
25.05
26.56
23.62
22.70
20.87
19.41
10.40
22.70
23.43
90
17.19
Payout ratio%
23.80
21.97
21.37
19.36
21.69
20.98
19.16
19.04
20.04
17.21
4.14
19.16
20.51
32
0.561
Shares (diluted)B
0.739
0.807
0.945
0.998
1.029
1.060
1.100
1.220
1.416
1.646
0.562
9.86%
8.79%
59
13.76
Buyback yield%
26.33
28.19
27.70
27.88
27.90
27.97
28.10
26.88
26.18
28.13
5.67
27.97
27.89
27
0.734
D/E ratiox
2.050
1.968
2.245
2.168
2.280
2.393
2.495
2.619
3.007
3.203
1.511
2.619
2.337
94
5.179
Enterprise value¥B
13.97
16.41
18.98
22.25
24.75
24.14
26.62
26.86
26.76
31.09
10.42
4.67%
8.05%
40
10.42
LT debt¥B
8.579
9.078
8.645
8.656
8.867
8.162
8.305
9.250
8.693
7.903
10.83
(2.28%)
(0.84%)
55
Revenue
¥9.817B
5.50%
1.00×
Cost of revenue
¥5.770B
5.48%
1.00×
Operating expenses
¥1.959B
6.10%
1.06×