5.948
Revenue¥B
32.76
33.62
34.94
36.16
36.72
37.71
39.10
39.76
40.98
6.320
6.962
2.53%
3.19%
9
16.32
Revenue growth%
5.36
4.28
1.89
4.84
7.50
10.26
8.63
11.55
10.55
2.33
20.67
10.26
7.60
42
27.75
Gross margin%
21.10
21.37
22.71
25.23
25.64
27.42
28.41
29.20
29.93
15.63
4.31
28.41
25.44
17
6.81
Operating margin%
0.82
0.40
2.14
3.67
2.72
3.69
1.09
1.79
0.48
18.44
29.78
1.79
1.97
25
26.21
Net margin%
25.39
26.24
24.44
25.22
26.45
25.58
22.59
21.08
23.18
24.37
11.12
23.18
24.98
46
7.855
P/E ratio (avg)x
20.75
18.56
16.42
16.99
17.49
18.55
18.25
19.37
20.47
32.29
20.30
18.55
18.55
66
36.83
EV/EBITx
8.302
7.695
8.724
8.358
7.921
8.810
8.961
10.31
11.22
30.23
33.94
8.961
8.541
61
18.23
FCF yield (avg)%
1.01
0.48
3.35
1.60
4.19
6.53
4.69
4.53
3.28
5.58
13.38
4.53
3.32
7
22.63
FCF margin%
7.47
7.20
7.90
5.00
5.41
3.37
3.88
1.51
2.50
14.32
3.73
3.37
5.20
79
0.269
FCF / Net incomex
1.399
1.578
1.535
1.496
1.680
1.673
1.592
1.576
1.482
1.262
1.712
1.592
1.556
64
25.98
ROIC%
13.24
13.94
15.32
18.17
18.99
21.46
18.60
18.11
18.74
15.63
10.41
18.74
18.14
7
26.10
Return on equity%
18.43
18.59
19.67
21.79
24.54
22.15
20.27
18.86
18.56
28.58
21.66
20.27
19.27
66
13.72
Return on assets%
20.56
21.96
22.88
22.09
21.55
20.78
20.70
23.36
25.71
9.90
15.89
21.55
21.76
59
8,015
EPS¥
8,681
10,011
9,452
9,921
9,755
9,236
8,626
8,902
10,292
8,902
9,026
0.74%
2.25%
—
15.22
EPS growth%
11.05
12.47
11.16
10.41
10.69
11.89
9.64
6.80
6.60
21.01
7.07
9.64
10.81
89
10,570
Bookvalue per sh¥
24,179
26,726
25,359
26,623
28,274
26,729
25,591
26,748
27,842
2,415
15,389
0.90%
2.36%
—
16,794
FCF per share¥
8,314
9,407
8,716
8,085
8,056
8,241
9,145
8,958
9,213
11,220
5,582
2.65%
2.69%
—
4,849
Dividend per sh¥
10,896
10,119
9,227
10,324
11,173
10,942
10,114
10,137
10,112
6,641
5,279
(0.41%)
(0.84%)
—
23.78
Div yield (avg)%
30.81
32.60
31.28
30.49
31.16
28.76
30.58
28.84
27.39
26.80
26.22
28.84
30.54
24
28.62
Payout ratio%
14.54
12.18
12.17
10.37
12.61
13.06
14.53
13.48
15.79
7.23
16.30
13.48
12.83
84
1.526
Shares (diluted)M
2.559
2.710
2.938
3.098
3.083
2.981
3.364
3.597
4.229
1.508
1.527
6.42%
7.90%
34
22.24
Buyback yield%
16.84
19.49
18.91
18.93
20.51
23.37
20.95
22.03
21.27
12.97
28.56
21.27
20.00
69
1.447
D/E ratiox
0.112
0.109
0.101
0.106
0.116
0.114
0.116
0.112
0.116
0.184
0.503
0.116
0.113
12
1.820
Enterprise value¥B
34.41
35.44
36.60
38.30
35.62
39.34
39.72
45.64
48.50
3.270
27.49
4.84%
3.45%
59
12.21
LT debt¥B
19.59
17.51
17.05
14.59
15.72
15.31
15.26
16.09
16.99
25.81
19.63
3.09%
(0.87%)
19
Revenue
¥40.98B
3.19%
1.00×
Cost of revenue
¥24.42B
3.59%
1.04×
Operating expenses
¥7.967B
2.63%
0.95×
Goodwill & intangibles
16.47%