5.705
Revenue¥B
7.799
8.083
8.387
8.828
9.388
10.01
10.69
11.50
12.06
12.46
5.918
5.82%
5.47%
5
11.53
Revenue growth%
30.80
33.28
31.17
32.04
32.03
29.83
29.49
27.89
28.18
27.06
2.48
28.18
30.31
17
22.26
Gross margin%
18.51
19.64
21.36
20.24
22.98
22.26
25.19
28.03
27.61
29.04
21.07
27.61
22.62
79
18.61
Operating margin%
24.41
22.90
25.26
27.52
30.36
28.19
29.73
30.19
28.58
27.57
24.34
28.58
27.88
41
10.98
Net margin%
12.44
12.88
11.43
10.89
13.61
16.40
15.68
17.84
19.33
21.61
26.50
17.84
14.64
51
15.79
P/E ratio (avg)x
10.10
9.315
9.255
8.580
9.005
8.836
8.394
9.219
8.038
8.007
27.86
8.394
8.921
30
22.08
EV/EBITx
37.35
36.51
38.44
38.90
44.88
53.08
55.14
56.09
59.16
65.89
17.19
56.09
48.98
26
13.54
FCF yield (avg)%
10.24
13.10
12.86
12.94
15.85
14.15
13.17
15.20
15.86
18.59
7.38
15.20
13.66
70
25.42
FCF margin%
17.55
18.26
19.02
20.67
19.93
22.76
25.39
27.18
29.54
28.56
10.55
27.18
21.71
45
0.911
FCF / Net incomex
2.696
3.129
3.715
3.717
4.328
4.462
4.425
4.380
5.248
5.411
0.354
4.462
4.354
29
24.31
ROIC%
8.39
11.36
13.83
15.35
14.74
15.67
16.03
18.48
20.70
19.54
8.89
18.48
15.51
79
22.36
Return on equity%
10.88
13.68
10.94
9.00
8.45
5.80
5.96
6.76
6.64
5.62
13.57
5.96
7.61
68
2.95
Return on assets%
3.37
2.25
3.42
1.27
0.40
1.27
4.21
6.45
6.07
4.55
24.96
4.55
3.40
70
1.42
EPS¥
3.93
4.63
4.92
4.75
5.08
5.12
5.02
5.73
5.53
5.61
1.46
2.01%
4.97%
—
29.33
EPS growth%
11.53
12.47
15.42
17.10
18.51
20.94
18.13
15.96
18.30
20.15
11.21
18.30
17.61
26
0.93
Bookvalue per sh¥
0.92
0.90
0.94
0.80
0.83
0.89
0.78
0.78
0.72
0.78
3.98
(1.18%)
(1.41%)
—
3.86
FCF per share¥
1.51
1.71
1.97
1.90
1.87
2.08
2.32
2.62
2.81
3.20
2.24
11.38%
8.74%
—
3.75
Dividend per sh¥
6.51
7.19
7.72
8.58
8.53
9.52
10.97
11.18
11.08
11.55
3.31
6.25%
7.48%
—
2.97
Div yield (avg)%
7.63
7.52
4.98
3.54
1.33
2.71
5.19
8.01
7.21
5.39
3.13
5.39
5.29
9
8.17
Payout ratio%
25.23
26.05
25.98
26.27
24.76
22.49
21.94
21.74
23.24
22.41
21.95
22.41
24.00
80
745.1
Shares (diluted)M
892.6
798.6
804.7
777.8
700.4
643.9
618.5
614.3
689.3
661.7
709.9
(1.13%)
(3.03%)
9
6.32
Buyback yield%
21.81
24.71
24.39
23.60
23.44
20.82
23.08
25.56
28.20
28.87
5.01
25.56
24.00
71
0.926
D/E ratiox
0.869
0.961
1.075
1.219
1.241
1.267
1.204
1.210
1.170
1.282
0.534
1.210
1.207
28
8.835
Enterprise value¥B
11.49
12.84
15.32
16.37
18.85
21.52
25.82
29.50
31.08
31.96
5.481
11.13%
12.94%
79
7.407
LT debt¥B
0.980
0.979
0.977
1.108
1.161
1.126
1.111
1.293
1.274
1.459
6.622
4.68%
5.47%
51
Revenue
¥12.46B
5.47%
1.00×
Cost of revenue
¥7.786B
5.19%
0.97×
Operating expenses
¥2.460B
5.48%
1.00×