4.942
Revenue¥B
6.030
6.031
5.955
5.839
5.875
5.927
6.018
5.987
5.873
5.783
5.075
(0.32%)
(0.21%)
46
27.86
Revenue growth%
15.10
16.53
15.47
14.10
15.04
14.58
14.88
14.74
13.83
10.91
11.97
14.58
14.81
11
27.93
Gross margin%
6.76
6.90
4.25
6.55
6.50
5.73
3.98
1.26
2.99
3.69
22.52
3.69
4.99
21
17.29
Operating margin%
28.99
31.70
31.00
32.81
32.11
29.33
26.45
27.34
28.39
26.65
4.08
27.34
29.16
95
22.00
Net margin%
21.75
21.23
23.16
24.78
27.54
26.86
27.42
28.97
30.49
33.25
14.81
28.97
27.14
63
18.95
P/E ratio (avg)x
24.94
24.34
25.43
27.88
29.35
31.90
30.85
33.33
33.89
29.24
23.04
31.90
29.30
43
21.78
EV/EBITx
45.20
50.61
59.83
70.32
71.34
71.70
86.83
97.73
98.54
104.4
27.56
97.73
71.52
63
16.96
FCF yield (avg)%
11.16
9.97
10.91
13.66
15.56
18.45
19.75
18.99
21.41
22.07
5.75
19.75
17.00
57
4.43
FCF margin%
11.82
10.97
12.40
9.67
7.99
6.75
7.18
5.33
5.31
6.53
7.31
6.53
7.58
59
0.313
FCF / Net incomex
0.343
0.403
0.441
0.457
0.449
0.518
0.592
0.625
0.631
0.720
0.367
0.625
0.488
8
26.88
ROIC%
9.72
8.78
11.51
10.00
8.70
10.83
11.72
9.70
12.14
9.95
5.00
10.83
9.97
40
6.76
Return on equity%
12.60
15.06
16.40
18.05
20.48
19.73
18.52
18.07
18.23
15.51
23.37
18.23
18.06
86
16.70
Return on assets%
16.12
18.11
17.48
20.38
19.28
16.62
17.53
15.05
16.37
17.96
25.87
16.62
17.51
61
83.53
EPS¥
67.59
68.33
69.71
63.13
57.25
51.08
47.08
47.36
47.66
43.77
91.17
(5.23%)
(4.35%)
—
12.13
EPS growth%
8.44
9.06
9.10
9.87
9.97
7.11
8.42
10.52
7.81
6.50
26.51
7.81
8.75
58
125.81
Bookvalue per sh¥
45.98
48.03
49.42
52.99
52.40
54.33
55.63
50.33
50.80
48.71
100.33
(1.45%)
(0.04%)
—
86.26
FCF per share¥
21.70
23.17
25.86
25.42
25.32
24.85
27.67
24.91
23.29
25.84
71.52
0.41%
1.26%
—
30.16
Dividend per sh¥
63.56
65.69
67.97
75.70
82.48
83.56
91.30
87.05
80.93
82.28
126.31
(0.05%)
3.22%
—
17.31
Div yield (avg)%
31.37
28.74
27.60
27.22
26.26
28.80
30.91
30.43
31.07
33.42
5.73
30.91
29.62
72
18.65
Payout ratio%
7.83
7.47
8.02
10.43
11.68
9.62
12.57
13.01
12.30
12.97
14.39
12.57
11.05
8
24.41
Shares (diluted)M
29.16
30.31
33.04
34.13
36.60
34.61
38.27
37.97
37.63
39.72
23.13
1.65%
3.15%
50
5.34
Buyback yield%
28.64
27.40
27.72
29.89
27.43
27.59
27.68
28.07
26.51
25.48
9.71
27.59
27.63
58
0.844
D/E ratiox
0.640
0.601
0.569
0.584
0.610
0.577
0.609
0.597
0.658
0.651
0.454
0.609
0.605
45
6.032
Enterprise value¥B
4.522
4.384
4.479
5.167
5.730
6.523
6.249
6.559
6.638
6.707
6.350
3.20%
3.50%
61
3,459
LT debt¥M
272.0
268.0
298.7
315.2
310.0
324.4
296.7
334.0
318.7
290.7
497.2
(1.28%)
(0.33%)
44
Revenue
¥5.783B
(0.21%)
1.00×
Cost of revenue
¥3.293B
(0.60%)
0.96×
Operating expenses
¥1.242B
0.23%
1.05×
Goodwill & intangibles
16.47%