10.85
Revenue¥B
14.31
14.21
14.53
14.54
14.67
14.99
15.10
15.11
15.48
15.43
11.97
1.01%
0.54%
76
3.37
Revenue growth%
20.10
19.20
20.63
22.20
20.73
18.60
16.69
17.35
14.84
13.82
7.62
16.69
18.90
87
13.89
Gross margin%
19.24
20.60
18.02
16.47
15.53
16.78
19.20
17.62
15.54
13.35
29.04
16.78
17.20
91
3.97
Operating margin%
6.35
8.71
10.97
12.93
11.22
8.48
6.40
4.32
1.62
0.40
14.68
4.32
7.44
25
9.66
Net margin%
10.47
8.24
5.64
4.53
4.75
5.94
8.13
6.93
6.81
7.09
4.84
6.93
6.87
81
7.897
P/E ratio (avg)x
16.81
16.60
17.28
18.11
17.40
19.53
19.88
22.43
25.25
27.33
19.75
22.43
18.82
59
20.60
EV/EBITx
15.25
13.74
12.49
13.04
14.14
14.75
14.56
14.22
13.65
12.48
16.10
14.22
13.94
40
2.35
FCF yield (avg)%
8.45
10.05
9.51
9.33
8.31
6.44
5.79
3.51
0.80
0.40
7.14
3.51
7.38
11
13.77
FCF margin%
3.10
5.12
6.15
4.52
3.39
2.68
4.35
3.41
2.79
2.99
26.38
2.99
3.40
5
0.937
FCF / Net incomex
0.396
0.454
0.479
0.572
0.581
0.692
0.715
0.741
0.867
1.017
1.294
0.741
0.636
49
17.02
ROIC%
13.13
13.90
15.97
16.52
18.49
19.72
22.15
23.08
23.46
20.56
5.05
22.15
19.11
67
3.26
Return on equity%
18.24
19.44
19.03
21.11
21.37
24.21
26.26
28.04
30.39
33.01
24.25
28.04
22.79
14
2.60
Return on assets%
11.05
9.18
6.74
4.86
4.44
5.11
3.04
3.58
3.83
3.66
7.23
3.66
4.65
43
119.42
EPS¥
58.27
63.64
75.00
87.39
89.63
104.96
107.54
116.07
129.81
127.00
122.54
7.22%
8.86%
—
28.79
EPS growth%
2.12
3.33
5.58
2.90
1.33
3.38
4.86
7.81
10.34
10.51
20.80
7.81
4.12
94
87.28
Bookvalue per sh¥
57.99
59.72
61.38
68.67
72.55
77.15
75.74
74.95
77.76
76.45
88.26
1.05%
2.41%
—
75.98
FCF per share¥
50.19
54.81
56.00
58.69
66.53
72.29
75.34
75.23
86.43
87.96
44.21
5.74%
5.41%
—
121.07
Dividend per sh¥
94.96
90.03
99.39
99.34
98.45
111.77
126.83
127.84
142.33
152.21
60.88
9.11%
4.31%
—
21.37
Div yield (avg)%
28.58
29.35
31.59
33.94
34.15
31.88
30.97
28.52
29.82
31.87
28.93
30.97
31.28
29
5.55
Payout ratio%
29.79
29.42
31.67
31.35
32.92
34.81
32.30
31.41
31.99
29.42
12.61
31.99
31.54
66
54.48
Shares (diluted)M
92.40
96.12
92.52
93.13
89.28
97.85
105.6
111.4
121.4
135.5
56.28
8.71%
4.71%
22
5.81
Buyback yield%
10.90
10.43
9.53
7.83
8.59
8.10
8.52
7.42
5.40
3.76
11.53
7.42
8.31
23
1.026
D/E ratiox
1.761
1.979
2.235
2.231
2.554
2.396
2.647
2.858
2.865
2.822
0.946
2.822
2.475
81
2.560
Enterprise value¥B
2.076
2.133
2.327
2.404
2.651
2.940
3.009
3.154
2.900
3.222
12.91
3.98%
5.83%
80
4.758
LT debt¥B
9.707
8.701
8.113
8.610
8.349
7.152
7.416
8.053
8.143
7.940
5.290
(1.00%)
(2.01%)
78
Revenue
¥15.43B
0.54%
1.00×
Cost of revenue
¥8.471B
0.45%
0.99×
Operating expenses
¥3.135B
0.61%
1.01×