6.006
Revenue¥B
3.964
4.100
4.352
4.579
4.905
5.186
5.510
5.837
6.270
6.669
6.520
6.34%
5.78%
80
29.10
Revenue growth%
20.18
17.41
15.99
14.06
14.67
12.97
11.78
11.20
9.76
6.80
3.77
11.20
13.51
19
3.38
Gross margin%
25.74
23.58
24.50
25.09
23.93
23.30
23.37
20.75
21.14
21.69
25.41
21.69
23.47
48
11.23
Operating margin%
4.83
4.00
5.01
6.52
4.72
4.17
4.60
7.26
5.34
4.17
17.91
4.60
4.78
22
3.99
Net margin%
3.34
6.18
3.90
3.47
1.46
2.84
1.45
3.66
1.59
1.10
5.00
1.59
3.09
92
18.07
P/E ratio (avg)x
12.28
14.15
16.50
18.86
19.84
19.73
22.39
24.96
29.14
33.64
20.26
24.96
19.79
30
31.26
EV/EBITx
9.965
10.73
10.50
9.704
9.188
10.02
9.188
9.332
9.259
8.985
8.227
9.259
9.518
28
6.59
FCF yield (avg)%
17.12
18.35
15.48
14.91
16.25
14.88
17.36
18.69
18.70
17.25
12.60
17.36
17.19
30
4.75
FCF margin%
15.31
13.82
11.86
12.27
11.98
9.74
8.16
9.73
7.33
8.62
11.54
8.62
10.80
57
0.763
FCF / Net incomex
0.487
0.508
0.502
0.431
0.408
0.431
0.402
0.397
0.393
0.384
0.559
0.397
0.419
50
20.38
ROIC%
15.94
18.16
16.14
14.52
16.04
15.74
17.50
16.28
16.38
13.41
15.38
16.28
16.09
65
9.74
Return on equity%
3.91
4.60
6.03
4.57
4.13
4.85
2.21
3.36
5.81
3.21
11.77
3.36
4.35
35
12.41
Return on assets%
7.30
9.75
10.87
13.36
15.94
14.08
12.33
9.53
8.61
6.03
12.38
9.53
10.31
75
26.12
EPS¥
22.64
22.14
22.39
21.83
23.44
23.03
24.23
26.68
28.23
28.23
26.71
3.79%
2.56%
—
15.34
EPS growth%
2.30
1.83
0.40
2.31
3.16
4.95
4.78
7.56
9.00
9.60
21.72
7.56
3.97
79
55.33
Bookvalue per sh¥
22.62
25.03
24.59
26.20
24.74
24.31
23.76
26.32
27.79
30.16
46.53
4.04%
3.86%
—
37.89
FCF per share¥
166.05
175.68
182.57
187.40
179.95
178.53
200.13
223.63
244.36
257.07
56.56
7.39%
4.59%
—
26.94
Dividend per sh¥
41.00
46.35
47.32
46.72
51.97
52.89
49.39
55.44
57.00
56.75
83.43
1.78%
3.51%
—
11.78
Div yield (avg)%
10.62
11.37
13.45
10.85
10.99
8.08
5.49
4.57
2.99
0.90
11.86
4.57
9.35
22
12.76
Payout ratio%
21.75
22.78
21.40
19.66
18.90
16.67
13.96
16.57
15.86
16.18
8.35
16.18
17.78
28
27.41
Shares (diluted)M
24.71
22.17
22.72
20.87
19.37
18.57
17.92
19.21
19.52
20.31
27.67
0.95%
(1.07%)
93
10.26
Buyback yield%
28.42
27.17
24.60
23.08
25.05
22.35
24.53
24.44
22.87
24.45
21.48
24.44
24.49
82
1.242
D/E ratiox
1.698
1.848
2.224
2.405
2.603
2.656
3.029
3.039
3.405
3.695
1.715
3.039
2.629
74
0.699
Enterprise value¥B
10.27
11.23
12.49
13.16
14.38
15.25
14.51
16.22
17.68
20.97
5.774
7.84%
8.69%
10
5.446
LT debt¥B
3.095
3.396
3.142
3.452
3.818
3.496
3.702
3.917
4.260
4.393
5.649
2.84%
2.87%
94
Revenue
¥6.669B
5.78%
1.00×
Cost of revenue
¥3.811B
5.74%
1.00×
Operating expenses
¥1.251B
5.70%
0.99×
Goodwill & intangibles
17.58%