25.92
Revenue¥B
13.65
14.87
16.22
17.10
18.74
20.36
22.34
24.42
25.83
28.30
28.03
8.59%
8.50%
16
4.45
Revenue growth%
29.89
28.76
27.06
29.62
29.08
29.94
32.70
29.73
29.88
29.57
27.12
29.88
29.68
92
20.68
Gross margin%
15.11
15.02
15.76
13.82
16.46
19.17
22.04
20.11
19.92
20.14
13.73
20.11
17.82
72
2.30
Operating margin%
11.04
10.95
13.31
13.36
16.07
13.99
16.87
15.50
13.33
14.13
2.53
14.13
13.68
23
21.56
Net margin%
32.02
34.77
32.78
32.55
30.06
32.99
34.01
34.90
35.17
33.59
10.24
34.01
33.29
50
11.93
P/E ratio (avg)x
26.09
31.15
32.45
32.25
37.96
39.58
44.06
48.63
54.82
65.94
18.64
48.63
38.77
38
15.71
EV/EBITx
35.69
35.93
33.19
33.36
33.77
34.69
32.02
32.32
33.70
31.45
29.28
32.32
33.53
67
14.10
FCF yield (avg)%
19.38
19.28
17.11
15.71
16.72
16.82
14.00
14.09
15.87
17.78
13.58
15.87
16.77
55
18.77
FCF margin%
17.11
18.95
21.85
21.73
18.82
21.75
22.29
21.17
19.27
20.19
29.59
21.17
20.68
53
0.734
FCF / Net incomex
0.113
0.109
0.105
0.102
0.094
0.101
0.107
0.115
0.105
0.112
0.539
0.107
0.106
35
25.06
ROIC%
27.11
27.64
29.81
31.99
34.93
32.13
31.62
29.91
28.35
25.51
29.73
29.91
29.86
88
19.25
Return on equity%
22.60
20.60
22.13
22.34
22.82
21.72
23.39
22.05
19.79
19.87
25.28
21.72
22.09
7
25.26
Return on assets%
0.63
0.40
0.43
3.34
6.00
8.01
5.57
4.93
2.65
0.90
25.82
4.93
3.00
89
6,422
EPS¥
8,611
8,552
7,864
7,640
7,016
7,769
7,756
8,812
8,823
8,396
6,706
3.66%
(0.56%)
—
10.52
EPS growth%
18.95
16.16
13.98
14.89
17.26
14.98
17.78
20.09
19.44
19.14
26.87
19.14
17.52
84
12,496
Bookvalue per sh¥
3,605
3,289
3,042
3,042
3,379
3,158
2,865
2,780
2,893
2,741
2,354
(4.10%)
(1.75%)
—
12,233
FCF per share¥
9,237
8,285
8,472
7,298
6,589
6,749
5,991
5,590
5,893
6,389
11,737
(0.62%)
(4.96%)
—
8,523
Dividend per sh¥
2,136
1,852
2,013
1,754
1,746
1,782
1,585
1,470
1,543
1,440
6,823
(3.78%)
(3.83%)
—
5.58
Div yield (avg)%
17.13
17.62
19.08
19.88
20.97
20.24
18.09
19.12
21.21
20.19
14.38
20.19
19.50
24
26.73
Payout ratio%
15.97
17.54
17.27
16.41
16.92
19.52
18.02
17.75
15.76
13.51
14.77
17.75
17.09
18
1.404
Shares (diluted)M
2.405
2.435
2.350
2.306
2.366
2.531
2.866
3.281
3.658
3.814
1.442
10.02%
4.83%
85
22.86
Buyback yield%
24.10
22.87
22.56
25.20
25.45
24.02
25.13
23.60
22.03
19.12
15.74
23.60
23.81
88
0.850
D/E ratiox
1.292
1.297
1.452
1.678
1.835
1.761
1.752
1.814
1.822
2.114
0.556
1.814
1.756
33
14.13
Enterprise value¥B
23.23
23.82
24.52
21.69
19.87
18.17
18.64
16.29
14.83
15.18
5.048
(5.24%)
(4.55%)
55
19.41
LT debt¥B
37.57
34.16
33.49
37.13
39.94
44.00
41.18
45.09
43.42
40.10
21.47
0.08%
1.29%
73
Revenue
¥28.30B
8.50%
1.00×
Cost of revenue
¥17.70B
8.40%
0.99×
Operating expenses
¥3.583B
9.46%
1.09×