5.095
Revenue¥B
7.277
7.189
7.111
7.200
7.422
7.444
7.418
7.355
7.369
7.577
5.464
0.42%
0.55%
51
16.30
Revenue growth%
0.77
0.40
1.01
3.77
5.66
7.20
5.44
5.70
8.54
7.94
9.85
7.20
5.55
43
27.06
Gross margin%
21.54
20.76
19.73
20.20
19.39
21.15
21.21
22.50
21.03
19.30
8.26
21.15
20.89
71
19.47
Operating margin%
19.96
20.47
22.18
23.51
23.22
26.09
28.60
27.89
26.20
24.26
7.96
26.20
23.88
24
28.00
Net margin%
15.81
12.88
15.86
18.03
20.55
17.79
19.74
21.06
23.21
23.35
13.74
21.06
18.89
10
16.63
P/E ratio (avg)x
26.93
29.59
28.47
28.74
31.42
35.09
35.45
39.87
37.96
39.12
34.13
37.96
33.26
53
33.99
EV/EBITx
28.47
29.85
34.38
41.52
45.62
47.85
57.72
69.68
72.23
81.10
19.11
69.68
46.74
79
20.56
FCF yield (avg)%
12.77
10.14
10.16
10.48
13.30
16.07
14.04
14.69
15.41
14.81
20.28
14.81
13.67
35
11.73
FCF margin%
20.83
22.19
22.63
23.52
23.66
21.46
21.47
21.29
23.90
22.57
11.00
21.47
22.38
9
1.011
FCF / Net incomex
0.944
0.886
0.908
1.013
0.995
1.073
1.133
1.267
1.257
1.128
0.879
1.133
1.043
37
18.39
ROIC%
32.19
32.73
33.99
34.68
34.46
32.70
33.88
31.68
30.85
30.51
22.19
31.68
32.72
22
14.67
Return on equity%
30.48
28.42
31.15
31.27
34.10
32.47
31.39
33.82
35.36
36.03
27.32
33.82
31.93
61
7.98
Return on assets%
26.10
28.97
28.38
29.08
29.75
29.51
28.03
29.53
30.58
30.07
8.29
29.53
29.30
15
6.67
EPS¥
1.39
1.36
1.35
1.47
1.58
1.73
1.62
1.64
1.43
1.44
7.26
(1.89%)
0.48%
—
10.71
EPS growth%
0.40
2.34
1.48
4.28
6.01
7.71
4.89
5.75
3.79
1.70
28.05
4.89
4.04
6
1.80
Bookvalue per sh¥
6.24
5.78
5.26
4.87
4.45
4.36
4.16
4.42
4.05
3.64
1.77
(3.93%)
(4.78%)
—
4.08
FCF per share¥
7.54
8.08
8.35
8.55
8.17
8.06
8.42
9.30
9.42
8.83
6.11
1.56%
1.00%
—
1.58
Dividend per sh¥
4.41
4.63
4.11
3.60
3.82
3.68
3.22
2.89
3.12
3.30
4.33
(2.85%)
(2.90%)
—
8.04
Div yield (avg)%
1.85
0.40
0.40
2.42
1.54
2.69
2.44
4.68
2.14
4.83
13.91
2.69
2.28
15
6.81
Payout ratio%
6.30
9.02
9.44
10.79
9.51
11.20
12.66
10.19
11.00
10.02
8.90
11.00
10.10
88
0.418
Shares (diluted)B
0.830
0.851
0.852
0.875
0.919
1.038
1.091
1.318
1.456
1.566
0.405
11.25%
8.26%
92
7.98
Buyback yield%
17.86
17.66
20.09
21.29
23.86
25.48
26.85
29.23
26.59
24.27
12.85
26.59
24.07
45
1.613
D/E ratiox
1.178
1.092
0.954
1.044
1.127
1.161
1.006
0.867
0.890
0.956
1.581
0.956
1.025
76
1.391
Enterprise value¥B
10.23
10.95
10.91
12.34
12.17
12.78
14.33
14.65
14.91
16.78
2.636
6.63%
5.86%
6
4.138
LT debt¥B
3.517
3.362
3.274
3.004
2.881
3.047
3.368
3.557
3.812
4.004
5.501
6.81%
1.02%
94
Revenue
¥7.577B
0.55%
1.00×
Cost of revenue
¥4.922B
0.33%
0.98×
Operating expenses
¥1.244B
1.36%
1.08×
Property and equipment
17.72%
Cash and investments
17.62%