5.513
Revenue¥B
4.384
4.554
4.627
4.622
4.627
4.659
4.631
4.778
4.769
4.806
5.867
0.76%
1.16%
28
10.36
Revenue growth%
19.11
21.13
21.68
23.07
25.48
24.72
27.55
26.97
27.74
27.40
8.34
27.40
25.10
52
22.76
Gross margin%
9.68
10.93
12.98
15.67
16.67
19.58
22.57
23.50
22.84
23.30
28.30
22.84
18.13
79
12.59
Operating margin%
16.01
14.02
13.34
15.51
13.34
13.08
14.00
16.75
19.35
18.67
14.35
16.75
14.77
25
17.66
Net margin%
32.57
31.99
31.80
34.17
34.81
33.87
36.63
38.75
40.32
41.72
29.56
38.75
34.49
11
26.75
P/E ratio (avg)x
29.11
31.47
31.26
31.14
34.73
35.65
38.61
44.54
50.35
52.86
10.98
44.54
35.19
28
16.03
EV/EBITx
18.00
15.74
16.95
16.49
15.47
15.05
13.42
13.37
13.72
14.25
37.88
13.72
15.26
86
21.20
FCF yield (avg)%
22.96
22.24
20.83
19.15
21.69
23.17
22.71
20.20
18.54
19.79
25.38
20.20
21.26
65
10.98
FCF margin%
21.42
21.80
21.19
19.64
21.65
23.70
25.27
27.52
29.07
29.97
5.04
27.52
22.75
16
1.276
FCF / Net incomex
0.096
0.099
0.104
0.102
0.108
0.107
0.097
0.096
0.101
0.107
0.417
0.101
0.102
63
9.48
ROIC%
10.39
13.26
10.75
11.41
8.86
6.10
5.70
3.63
6.49
3.58
8.08
5.70
7.67
6
26.14
Return on equity%
31.77
32.12
33.86
36.30
35.12
37.87
35.63
37.73
35.73
33.96
4.70
35.73
35.37
93
6.65
Return on assets%
3.24
2.63
4.73
1.82
2.60
3.29
1.41
1.39
0.60
0.40
22.30
1.39
2.21
53
0.77
EPS¥
2.03
2.03
2.11
2.34
2.59
2.61
3.11
3.20
3.58
3.75
0.81
7.68%
7.11%
—
28.83
EPS growth%
7.07
7.55
5.09
2.61
4.87
5.44
4.52
5.97
3.64
2.79
27.93
4.52
4.98
10
0.73
Bookvalue per sh¥
1.18
1.22
1.32
1.38
1.35
1.57
1.55
1.71
1.63
1.58
0.90
3.21%
2.39%
—
1.29
FCF per share¥
1.91
2.21
2.22
2.31
2.25
2.48
2.76
3.17
3.35
3.92
1.13
11.73%
9.09%
—
0.94
Dividend per sh¥
0.57
0.61
0.58
0.62
0.71
0.81
0.89
0.83
0.96
1.06
0.57
8.36%
7.66%
—
6.74
Div yield (avg)%
19.06
20.77
18.06
16.87
18.10
18.91
17.71
18.92
21.45
19.98
12.84
18.92
18.91
47
26.19
Payout ratio%
15.86
15.35
16.93
17.53
15.50
12.63
12.47
14.01
15.58
12.97
11.13
12.97
15.43
56
1.896
Shares (diluted)B
2.126
2.406
2.243
2.566
2.519
2.474
2.244
2.557
2.757
2.977
1.841
3.40%
4.13%
57
21.41
Buyback yield%
11.25
9.52
7.44
6.85
7.47
6.39
6.44
6.98
9.06
11.49
3.48
6.98
7.45
22
0.517
D/E ratiox
1.993
2.215
2.160
2.216
2.245
2.590
2.731
2.952
3.266
3.832
1.002
2.952
2.418
83
4.246
Enterprise value¥B
1.056
1.045
1.101
1.124
1.326
1.300
1.245
1.325
1.537
1.527
1.588
2.86%
4.57%
57
2.177
LT debt¥B
10.80
12.89
12.50
12.14
13.84
15.51
18.31
20.51
22.04
25.14
1.099
12.69%
10.41%
94
Revenue
¥4.806B
1.16%
1.00×
Cost of revenue
¥3.008B
1.13%
1.00×
Operating expenses
¥707.2M
1.07%
0.99×
Cash and investments
18.25%