6.530
Revenue¥B
6.294
6.509
6.810
7.077
7.614
8.032
8.464
8.789
9.154
9.540
7.058
4.61%
4.72%
54
23.20
Revenue growth%
22.09
21.70
21.72
21.93
23.53
26.45
25.10
23.27
21.96
21.53
2.01
23.27
22.03
7
9.28
Gross margin%
5.32
7.28
5.12
2.18
4.36
3.66
3.19
1.00
0.40
1.20
5.49
1.20
3.43
83
18.02
Operating margin%
27.17
26.74
23.90
22.46
21.01
21.33
20.71
19.56
21.37
20.97
8.94
20.97
21.35
15
20.58
Net margin%
5.75
4.44
5.15
5.12
5.61
6.31
6.58
8.40
10.26
7.68
17.27
7.68
6.03
67
20.40
P/E ratio (avg)x
26.18
26.14
25.49
27.77
32.19
33.32
37.49
37.63
40.80
43.25
23.14
37.63
32.75
26
15.84
EV/EBITx
35.41
36.91
43.35
50.04
50.26
50.35
57.74
68.02
66.84
74.86
7.848
66.84
50.31
65
4.17
FCF yield (avg)%
22.96
20.30
22.54
21.99
19.56
17.12
17.06
14.75
12.69
10.62
12.59
14.75
18.34
58
27.24
FCF margin%
26.20
27.38
24.61
23.33
23.32
24.64
23.70
22.36
23.04
22.01
23.78
23.04
23.52
55
1.239
FCF / Net incomex
1.036
1.074
0.926
0.858
0.766
0.806
0.722
0.752
0.648
0.703
0.441
0.722
0.786
54
10.34
ROIC%
4.25
4.06
6.14
6.04
4.55
2.36
0.40
0.46
0.40
0.62
10.68
0.46
3.21
15
19.20
Return on equity%
4.93
4.94
6.84
8.03
7.99
10.96
10.21
12.84
11.88
12.16
5.70
11.88
9.12
17
6.06
Return on assets%
18.44
15.73
17.20
19.91
17.46
18.50
18.17
17.16
15.80
15.62
19.78
17.16
17.33
46
1.91
EPS¥
1.44
1.65
1.65
1.75
1.71
1.85
1.78
1.89
2.00
2.10
2.04
4.19%
3.08%
—
7.14
EPS growth%
23.84
25.60
25.04
24.00
22.49
19.92
20.46
17.56
18.10
18.47
29.99
18.47
21.48
93
1.63
Bookvalue per sh¥
2.07
1.93
1.85
2.09
2.03
1.97
2.17
2.23
2.46
2.70
1.62
5.83%
2.01%
—
1.66
FCF per share¥
1.09
1.09
1.01
1.09
1.01
0.88
0.94
1.03
1.04
1.00
1.86
(0.28%)
(1.47%)
—
2.11
Dividend per sh¥
0.81
0.79
0.85
0.91
1.01
1.00
0.97
0.92
1.08
1.06
0.31
1.14%
3.15%
—
11.71
Div yield (avg)%
21.12
19.97
20.64
18.31
17.47
19.36
19.69
17.94
20.29
21.59
3.98
19.69
19.83
67
11.66
Payout ratio%
28.57
29.04
28.13
27.13
29.23
30.93
32.01
30.91
31.69
34.31
12.15
31.69
30.07
86
2.482
Shares (diluted)B
2.827
2.755
2.725
3.004
2.955
3.109
2.979
3.312
3.375
3.263
2.482
2.00%
1.47%
90
27.55
Buyback yield%
15.69
16.28
18.02
15.99
14.17
14.21
12.50
12.60
12.47
10.43
6.18
12.50
14.19
28
0.368
D/E ratiox
0.976
1.065
1.009
0.984
0.965
0.893
0.894
0.924
0.873
0.957
0.747
0.894
0.961
42
2.599
Enterprise value¥B
14.37
15.43
16.10
19.37
23.29
23.29
27.10
31.72
35.04
38.38
0.580
10.51%
11.85%
27
8.899
LT debt¥B
2.134
2.283
2.076
2.239
2.154
2.047
1.808
1.730
1.767
1.712
1.426
(4.49%)
(3.60%)
5
Revenue
¥9.540B
4.72%
1.00×
Cost of revenue
¥6.490B
4.76%
1.00×
Operating expenses
¥1.894B
4.57%
0.99×
Goodwill & intangibles
14.93%