3.015
Revenue¥B
9.237
9.375
9.437
9.899
9.967
10.37
10.74
11.03
11.41
11.44
3.115
2.80%
2.59%
84
20.67
Revenue growth%
12.62
10.09
7.86
8.47
8.34
6.97
4.89
6.12
7.82
5.86
26.82
6.12
7.84
67
4.07
Gross margin%
17.68
20.21
19.01
19.90
20.56
22.96
25.35
27.87
26.36
28.26
14.00
26.36
21.76
27
19.42
Operating margin%
26.64
26.78
27.53
28.85
31.07
29.94
32.01
34.31
36.69
39.02
18.30
34.31
30.51
55
17.45
Net margin%
5.03
2.06
2.92
1.08
0.40
2.39
4.57
5.44
4.07
1.31
17.38
4.07
2.65
70
8.919
P/E ratio (avg)x
6.140
5.555
5.367
5.702
5.321
5.103
4.646
4.574
5.080
5.381
32.35
5.080
5.344
8
34.40
EV/EBITx
9.089
8.397
8.154
7.299
6.922
7.201
6.913
6.795
6.418
5.486
6.285
6.795
7.061
59
10.65
FCF yield (avg)%
25.13
26.49
27.05
28.76
28.87
27.44
26.05
25.46
27.21
25.62
29.56
26.05
26.77
38
4.29
FCF margin%
10.08
7.20
7.40
4.77
4.85
7.18
9.30
11.84
13.47
13.78
15.79
11.84
8.35
42
1.118
FCF / Net incomex
2.386
2.392
2.393
2.790
3.115
3.543
4.160
4.624
4.639
4.960
1.017
4.624
3.329
24
7.00
ROIC%
0.40
0.40
1.33
3.95
3.50
1.31
2.15
1.51
0.40
0.40
14.69
1.31
1.32
73
19.78
Return on equity%
5.15
4.15
2.29
1.85
0.84
0.40
0.40
0.40
1.09
0.40
11.23
0.40
0.96
77
14.20
Return on assets%
19.56
19.73
17.58
16.52
13.97
16.07
18.62
16.14
17.51
20.41
27.08
17.51
17.54
28
25.67
EPS¥
53.63
61.52
59.33
66.32
66.83
67.39
78.56
92.33
95.38
110.06
27.47
10.49%
8.48%
—
6.25
EPS growth%
0.40
0.40
1.62
1.99
3.84
1.41
1.49
3.65
2.59
1.24
23.89
1.49
1.55
30
43.67
Bookvalue per sh¥
30.38
30.21
29.82
35.61
42.99
49.33
47.92
57.44
62.98
65.74
27.98
8.87%
9.10%
—
46.00
FCF per share¥
39.78
45.97
48.87
53.53
53.74
59.84
60.27
68.30
63.85
63.51
52.48
3.39%
6.11%
—
9.63
Dividend per sh¥
38.17
35.94
33.80
30.06
27.27
24.15
21.17
23.08
24.84
22.28
36.13
(3.96%)
(6.00%)
—
10.13
Div yield (avg)%
4.84
3.35
2.04
1.69
1.97
0.40
2.98
2.55
3.16
4.25
16.01
2.98
2.77
91
18.68
Payout ratio%
6.77
6.75
8.70
6.23
5.87
5.21
5.73
4.98
6.48
8.76
13.03
5.73
6.35
15
115.3
Shares (diluted)M
131.2
124.6
128.4
135.9
135.3
131.9
137.5
126.3
136.4
137.6
116.7
0.34%
0.38%
31
5.97
Buyback yield%
25.76
27.95
29.27
28.66
26.45
26.66
26.90
29.89
28.37
30.15
15.18
28.37
28.16
65
1.619
D/E ratiox
0.980
1.005
0.989
0.892
0.833
0.801
0.831
0.875
0.981
0.904
0.540
0.875
0.898
37
10.22
Enterprise value¥B
7.398
7.439
8.299
10.01
9.831
11.22
11.35
13.30
13.56
15.35
11.23
9.32%
9.60%
80
9.328
LT debt¥B
0.705
0.768
0.784
0.796
0.867
1.005
0.979
1.111
1.298
1.423
10.30
10.43%
8.76%
33
Revenue
¥11.44B
2.59%
1.00×
Cost of revenue
¥7.225B
2.52%
0.99×
Operating expenses
¥1.977B
3.25%
1.07×