9.406
Revenue¥B
20.65
22.57
24.37
26.20
28.73
30.90
34.22
36.50
39.51
42.50
10.20
8.15%
8.24%
68
26.27
Revenue growth%
20.45
21.13
21.67
23.11
21.21
22.56
23.76
24.95
22.10
23.89
3.71
23.76
22.33
61
14.34
Gross margin%
7.83
9.49
8.08
10.50
12.27
12.20
11.83
13.10
12.46
12.35
18.50
12.35
12.01
6
7.71
Operating margin%
8.78
11.74
10.88
8.28
9.66
7.80
7.94
8.46
10.55
13.53
9.14
8.46
9.22
42
19.90
Net margin%
1.25
2.45
3.26
4.98
5.34
5.66
4.56
6.94
4.21
2.25
29.10
4.56
4.39
8
34.07
P/E ratio (avg)x
17.44
18.29
21.37
21.93
24.12
27.77
29.33
27.56
30.09
30.21
34.94
29.33
25.84
52
21.90
EV/EBITx
8.230
7.696
8.490
7.670
7.483
7.557
8.266
8.766
9.663
10.03
14.96
8.766
8.248
44
18.70
FCF yield (avg)%
13.82
16.09
17.88
15.27
17.37
19.99
20.15
21.98
24.07
24.62
16.79
21.98
18.93
22
6.11
FCF margin%
2.66
0.81
3.20
2.34
0.40
2.16
4.66
3.87
2.50
0.40
4.42
2.50
2.42
44
1.454
FCF / Net incomex
0.938
1.096
1.283
1.433
1.532
1.708
1.730
1.894
1.992
1.938
1.195
1.894
1.620
62
10.38
ROIC%
9.47
11.42
13.66
11.30
9.01
9.58
10.25
9.07
10.61
10.96
17.72
10.25
10.43
37
8.21
Return on equity%
25.69
28.51
29.38
30.30
32.19
31.84
32.43
31.04
31.00
28.89
14.04
31.04
30.65
88
12.37
Return on assets%
30.97
30.95
28.81
30.61
28.94
31.05
31.25
31.98
33.87
33.06
20.22
31.98
31.01
27
8,998
EPS¥
2,861
2,687
2,947
3,200
2,932
3,308
3,282
3,017
3,303
3,248
9,956
2.07%
0.60%
—
25.25
EPS growth%
17.86
15.54
14.88
14.60
16.42
18.03
20.65
22.99
23.61
22.65
27.76
22.65
17.94
59
1,862
Bookvalue per sh¥
5,370
5,712
5,847
6,698
7,758
8,412
9,157
10,374
11,304
12,971
5,337
10.83%
10.35%
—
8,533
FCF per share¥
3,461
3,622
3,519
3,715
3,952
4,281
4,212
4,150
3,807
3,707
10,959
(1.27%)
0.41%
—
8,933
Dividend per sh¥
2,892
2,650
2,818
3,118
3,160
3,001
2,887
2,828
3,101
2,837
4,153
(2.13%)
(0.19%)
—
21.63
Div yield (avg)%
18.00
18.01
16.51
18.70
16.66
18.89
19.86
22.53
24.56
27.26
8.32
22.53
18.79
12
11.54
Payout ratio%
25.34
26.77
27.71
26.00
25.59
25.76
28.00
27.05
26.05
24.47
16.14
26.05
26.02
20
2.817
Shares (diluted)M
3.256
3.804
4.287
4.395
5.069
4.840
5.100
5.430
5.540
6.344
2.740
4.59%
7.71%
25
9.74
Buyback yield%
10.23
9.07
7.59
7.51
5.84
7.76
7.23
5.14
2.47
1.42
6.20
5.14
7.37
10
0.171
D/E ratiox
1.459
1.546
1.522
1.508
1.388
1.415
1.534
1.505
1.650
1.606
1.052
1.534
1.515
82
13.22
Enterprise value¥B
34.28
38.82
36.94
42.78
47.76
53.29
56.39
63.70
59.33
67.83
19.22
7.27%
7.90%
85
37.35
LT debt¥B
12.83
12.78
13.79
13.36
12.97
13.32
15.51
17.68
19.56
23.00
37.78
12.14%
6.95%
38
Revenue
¥42.50B
8.24%
1.00×
Cost of revenue
¥29.75B
8.24%
1.00×
Operating expenses
¥8.604B
8.07%
0.99×