57.46
Revenue¥B
81.96
80.30
82.55
82.62
81.38
82.75
81.27
83.57
84.89
83.22
61.09
0.45%
0.13%
33
2.83
Revenue growth%
18.61
16.91
14.51
13.45
12.61
11.40
8.54
6.99
4.08
4.84
11.60
6.99
12.00
6
17.19
Gross margin%
27.99
29.40
29.17
27.43
27.64
30.40
31.02
33.06
32.18
30.06
4.27
31.02
29.73
38
3.27
Operating margin%
34.41
32.34
35.22
38.01
38.15
40.32
40.23
40.84
39.62
40.50
9.56
40.32
38.89
89
15.99
Net margin%
6.88
4.92
4.69
3.73
2.08
0.40
1.83
4.80
7.01
9.14
2.02
4.80
4.74
71
34.32
P/E ratio (avg)x
26.38
22.92
22.13
18.94
17.43
16.39
14.18
12.18
12.88
11.74
22.38
12.88
16.91
30
14.53
EV/EBITx
37.40
36.99
38.75
38.95
40.54
37.50
38.13
42.77
43.45
49.28
14.12
42.77
38.85
75
7.65
FCF yield (avg)%
18.93
17.88
15.08
12.45
11.58
9.60
9.98
11.34
12.67
12.82
12.52
11.34
12.56
27
18.04
FCF margin%
20.87
20.79
23.54
23.43
25.79
28.12
27.14
27.05
25.94
27.70
3.46
27.14
25.86
21
0.601
FCF / Net incomex
0.973
0.917
0.810
0.831
0.901
0.910
0.944
0.849
0.844
0.864
1.334
0.864
0.883
29
24.96
ROIC%
0.40
0.40
0.40
2.51
4.55
3.91
2.18
0.90
2.08
2.34
17.33
2.18
2.13
11
19.03
Return on equity%
8.14
7.99
8.78
8.75
7.43
5.14
6.19
3.68
4.06
3.56
28.77
4.06
6.81
90
19.40
Return on assets%
2.20
4.20
4.73
4.67
6.11
4.19
7.14
4.50
4.61
3.67
6.71
4.50
4.56
21
3,519
EPS¥
6,099
5,678
5,748
6,392
6,789
7,341
7,256
7,658
7,353
7,817
3,754
2.86%
1.85%
—
10.32
EPS growth%
1.40
2.06
4.93
7.28
7.83
9.55
7.97
6.35
3.98
6.60
22.06
6.60
6.48
70
4,304
Bookvalue per sh¥
2,159
1,930
2,118
2,077
2,145
2,207
2,159
2,406
2,390
2,271
6,512
1.15%
0.85%
—
4,265
FCF per share¥
14,329
14,509
15,368
15,515
15,015
13,670
15,416
15,910
14,789
14,901
9,559
(0.15%)
1.16%
—
6,922
Dividend per sh¥
10,363
10,211
11,520
12,331
11,234
11,152
12,494
12,746
12,337
11,646
2,456
0.72%
2.25%
—
10.39
Div yield (avg)%
23.18
20.66
22.83
23.91
24.12
26.67
28.91
30.85
32.75
31.03
16.01
30.85
25.40
39
4.37
Payout ratio%
12.62
15.11
13.54
13.43
12.97
10.18
11.48
12.09
9.60
10.03
26.36
10.18
12.36
88
2.069
Shares (diluted)M
3.688
3.981
4.119
4.369
5.205
6.205
6.140
6.170
6.271
6.785
2.074
5.44%
8.26%
52
24.08
Buyback yield%
1.20
1.54
4.41
2.35
2.74
0.67
0.40
0.40
0.40
1.38
23.57
0.40
1.29
95
0.820
D/E ratiox
1.150
1.280
1.497
1.798
1.871
2.224
2.608
2.821
2.956
3.253
0.424
2.821
2.047
43
69.09
Enterprise value¥B
10.26
10.50
9.585
8.605
7.937
8.600
7.555
7.047
7.211
7.716
15.32
(0.56%)
(2.16%)
42
39.64
LT debt¥B
95.31
100.3
110.0
108.7
120.0
121.6
147.1
156.1
182.0
205.1
46.74
11.31%
8.36%
60
Revenue
¥83.22B
0.13%
1.00×
Cost of revenue
¥49.85B
0.28%
1.01×
Operating expenses
¥8.549B
(0.82%)
0.91×