6.549
Revenue¥B
4.094
4.428
4.915
5.268
5.772
6.212
6.869
7.532
8.387
9.090
6.855
9.51%
9.04%
86
11.80
Revenue growth%
14.51
15.37
15.17
18.03
19.52
17.15
19.14
18.50
15.53
13.60
12.48
17.15
16.34
22
27.32
Gross margin%
11.25
12.13
11.98
13.97
12.94
13.06
10.96
11.90
9.61
12.43
18.32
11.90
12.05
62
16.53
Operating margin%
15.31
15.78
16.60
18.01
18.49
20.96
23.00
22.36
23.73
25.92
20.75
23.00
19.73
72
23.17
Net margin%
6.44
4.25
1.47
3.91
6.44
4.72
3.17
3.79
5.65
4.38
16.71
4.38
4.31
84
7.930
P/E ratio (avg)x
33.53
31.03
28.64
28.02
30.61
28.45
26.94
29.68
30.88
27.58
6.260
28.45
29.16
87
15.99
EV/EBITx
9.074
9.199
8.630
7.676
8.048
7.431
7.175
7.297
6.826
7.394
35.83
7.297
7.554
5
22.63
FCF yield (avg)%
2.60
5.50
6.75
8.50
9.85
7.86
6.70
6.30
8.24
6.72
3.37
6.72
6.73
70
25.50
FCF margin%
13.85
13.79
13.64
10.76
10.02
12.45
13.38
11.27
10.09
11.46
18.03
11.46
11.96
73
0.560
FCF / Net incomex
1.614
1.815
2.000
2.062
2.199
2.372
2.368
2.682
2.446
2.713
0.127
2.446
2.283
68
10.41
ROIC%
21.38
21.25
18.30
21.02
19.93
20.08
19.30
20.64
23.19
25.17
8.63
20.64
20.83
85
4.87
Return on equity%
4.06
3.49
3.48
0.57
0.40
0.40
0.94
0.40
0.40
3.02
24.39
0.40
0.75
58
6.55
Return on assets%
22.29
20.74
19.33
16.83
14.44
11.48
13.65
12.66
12.21
10.01
21.20
12.21
14.04
8
107.59
EPS¥
47.09
46.94
54.37
56.38
61.80
65.34
64.27
65.05
74.70
84.99
120.49
6.58%
5.86%
—
11.64
EPS growth%
24.94
26.82
29.38
28.47
28.37
28.16
29.71
28.73
26.17
23.35
17.72
28.16
28.27
53
136.69
Bookvalue per sh¥
110.51
110.33
124.33
128.20
124.53
141.98
152.81
175.38
198.21
207.57
128.32
10.76%
7.20%
—
78.20
FCF per share¥
110.22
119.74
108.39
106.52
113.90
103.66
89.26
88.86
90.44
77.67
86.31
(7.37%)
(3.84%)
—
127.98
Dividend per sh¥
119.56
120.78
106.79
116.03
109.74
99.19
94.85
90.83
80.96
85.36
104.56
(4.90%)
(2.36%)
—
13.40
Div yield (avg)%
15.13
12.71
10.53
10.81
12.42
11.09
13.82
16.40
17.79
16.06
2.38
16.06
13.27
35
11.23
Payout ratio%
21.68
23.01
21.66
20.40
21.16
21.40
19.57
16.82
19.44
18.70
11.11
19.44
20.78
7
27.09
Shares (diluted)M
33.78
31.80
31.61
34.37
40.01
47.06
45.10
50.88
48.82
53.76
25.62
6.08%
5.36%
74
25.84
Buyback yield%
6.85
9.36
11.60
14.18
13.04
11.30
13.11
10.67
12.79
11.92
28.82
11.92
11.76
47
0.802
D/E ratiox
2.175
2.200
2.245
2.205
2.437
2.374
2.496
2.819
2.675
2.841
1.466
2.675
2.406
31
1.853
Enterprise value¥B
4.841
4.846
4.706
4.534
4.742
4.971
5.307
5.767
6.220
7.079
2.434
8.34%
4.65%
85
0.671
LT debt¥B
7.010
7.674
9.087
10.16
11.73
12.02
12.99
14.36
17.36
17.84
2.843
8.75%
9.84%
33
Revenue
¥9.090B
9.04%
1.00×
Cost of revenue
¥4.924B
9.38%
1.03×
Operating expenses
¥1.189B
8.34%
0.94×