0.635
Revenue¥B
9.264
9.623
10.03
10.18
10.63
10.67
10.97
11.16
11.28
11.69
0.701
1.91%
2.47%
76
6.88
Revenue growth%
4.15
5.92
8.17
10.43
11.65
10.98
12.99
10.08
11.79
11.49
19.88
11.49
10.70
82
3.66
Gross margin%
15.06
12.98
15.31
17.80
20.14
22.71
24.48
24.46
25.17
22.40
20.66
24.46
21.27
15
3.34
Operating margin%
37.56
39.48
39.04
41.29
41.05
39.88
41.05
43.73
41.30
43.45
3.37
41.30
41.05
16
16.41
Net margin%
6.40
4.03
6.97
4.57
5.97
4.00
3.62
2.09
3.12
4.51
14.22
3.62
4.27
21
6.543
P/E ratio (avg)x
14.07
15.23
16.62
16.01
16.44
16.42
16.15
17.47
17.11
17.99
26.67
17.11
16.43
64
18.25
EV/EBITx
13.67
14.24
16.56
18.43
20.15
20.10
19.72
21.78
22.62
24.48
18.00
21.78
19.91
71
3.09
FCF yield (avg)%
9.75
10.15
12.15
12.95
13.71
16.10
16.78
15.80
17.89
15.01
14.76
16.10
14.36
27
14.67
FCF margin%
15.61
13.50
11.78
10.26
9.86
7.93
9.14
11.32
11.75
12.66
28.47
11.32
11.53
48
0.747
FCF / Net incomex
1.437
1.530
1.728
1.575
1.670
1.573
1.724
1.562
1.566
1.520
1.296
1.566
1.570
32
27.59
ROIC%
2.09
2.99
3.08
0.40
1.62
0.40
3.10
5.16
5.54
7.24
14.17
5.16
3.03
30
26.34
Return on equity%
18.28
15.42
13.35
12.28
11.58
11.87
10.18
12.34
11.93
11.16
27.07
11.87
12.11
84
28.96
Return on assets%
12.06
11.22
10.84
11.75
10.33
8.36
6.84
9.62
11.37
10.18
3.48
9.62
10.59
26
54.08
EPS¥
17.86
17.61
17.66
18.54
19.08
18.86
18.94
18.06
19.43
18.41
57.68
(0.72%)
0.40%
—
11.61
EPS growth%
23.95
24.00
24.64
23.54
24.67
24.77
23.67
21.58
24.00
21.26
16.48
23.67
23.98
15
100.35
Bookvalue per sh¥
83.35
79.26
70.03
69.00
62.05
68.68
65.79
72.64
69.90
64.26
60.61
0.70%
(3.24%)
—
110.02
FCF per share¥
55.92
55.28
62.51
69.73
65.59
68.75
74.88
82.88
91.78
88.89
49.07
6.27%
5.60%
—
81.01
Dividend per sh¥
21.60
24.38
27.38
26.15
28.57
29.71
31.68
31.15
31.75
35.11
21.38
4.21%
4.84%
—
21.59
Div yield (avg)%
22.96
21.94
23.79
23.86
21.05
18.58
21.03
21.63
22.41
23.28
12.06
21.63
22.17
34
17.29
Payout ratio%
15.33
16.52
15.45
18.14
17.47
14.97
13.01
10.13
11.17
10.01
17.15
11.17
15.15
43
25.79
Shares (diluted)M
28.13
31.18
33.17
39.08
40.38
40.00
41.58
42.93
50.01
57.33
25.59
7.26%
7.54%
11
3.23
Buyback yield%
21.08
22.87
25.07
26.00
27.57
25.28
24.31
25.26
26.96
28.85
29.20
25.28
25.27
87
1.755
D/E ratiox
0.752
0.686
0.663
0.730
0.762
0.833
0.924
0.932
1.040
1.156
0.870
0.932
0.797
74
3.483
Enterprise value¥B
7.049
6.873
7.536
6.924
6.620
6.968
6.400
6.398
6.397
6.838
2.006
0.65%
0.60%
16
0.938
LT debt¥B
7.970
7.676
7.801
8.946
10.05
9.547
10.64
12.19
13.80
14.24
6.593
7.21%
7.05%
37
Revenue
¥11.69B
2.47%
1.00×
Cost of revenue
¥6.452B
2.40%
0.99×
Operating expenses
¥1.738B
3.14%
1.07×
Goodwill & intangibles
19.78%