5.982
Revenue¥B
11.40
11.33
11.28
11.05
11.04
10.90
10.97
11.22
11.36
11.44
6.203
0.71%
0.14%
16
21.21
Revenue growth%
1.26
0.69
0.40
2.24
0.40
0.40
3.38
1.19
0.40
1.97
20.90
1.19
0.94
61
25.00
Gross margin%
7.39
9.97
7.84
4.85
6.95
5.20
4.93
3.46
5.29
4.84
6.65
4.93
5.24
81
10.17
Operating margin%
26.63
27.12
26.82
25.37
23.17
22.92
21.52
20.53
21.09
18.78
18.31
21.09
23.05
17
19.79
Net margin%
24.50
22.99
20.75
22.84
20.25
22.15
24.18
23.42
24.74
23.35
28.98
23.42
23.17
52
19.87
P/E ratio (avg)x
21.62
21.13
22.38
24.01
24.99
25.44
27.75
29.80
32.42
37.06
28.33
29.80
25.21
75
30.80
EV/EBITx
25.47
28.92
29.38
30.26
31.31
34.23
40.31
39.25
44.02
46.39
23.00
40.31
32.77
94
29.91
FCF yield (avg)%
4.61
5.63
7.86
10.20
8.21
8.13
8.52
6.57
4.91
3.17
25.41
6.57
7.21
75
20.44
FCF margin%
18.49
19.31
18.47
20.91
19.85
20.42
19.02
16.81
18.58
17.07
27.89
18.58
18.80
78
0.505
FCF / Net incomex
0.395
0.377
0.391
0.413
0.359
0.372
0.394
0.346
0.324
0.324
0.902
0.346
0.375
30
27.46
ROIC%
16.41
18.77
17.43
19.60
20.75
19.54
21.98
21.19
23.94
21.32
26.29
21.32
20.17
21
23.02
Return on equity%
5.10
2.13
4.97
4.65
7.00
4.33
6.70
6.30
8.86
10.65
24.33
6.70
5.70
22
19.10
Return on assets%
29.52
28.13
30.75
29.66
28.92
28.00
25.42
22.55
25.49
27.22
12.61
25.49
28.06
52
1.11
EPS¥
1.53
1.48
1.35
1.21
1.22
1.07
1.03
0.95
0.91
0.81
1.17
(7.88%)
(6.19%)
—
5.84
EPS growth%
25.76
27.98
27.24
28.18
30.11
32.79
31.59
32.39
30.90
31.95
25.53
31.95
30.50
81
1.24
Bookvalue per sh¥
1.36
1.33
1.26
1.24
1.16
1.30
1.28
1.27
1.22
1.36
2.86
3.30%
0.76%
—
1.56
FCF per share¥
2.98
3.12
3.06
3.09
2.87
3.06
3.08
2.99
2.69
2.68
3.54
(1.35%)
0.08%
—
3.96
Dividend per sh¥
1.50
1.45
1.32
1.43
1.45
1.55
1.41
1.59
1.65
1.56
2.45
1.52%
0.04%
—
5.55
Div yield (avg)%
25.58
28.50
27.88
28.93
31.14
30.17
31.88
30.67
30.85
33.44
13.65
30.85
30.42
89
23.78
Payout ratio%
33.64
33.19
35.42
37.24
37.30
37.86
40.07
37.42
38.50
39.20
28.06
38.50
37.36
79
2.302
Shares (diluted)B
2.961
3.124
3.453
3.365
3.586
4.157
4.601
4.498
4.829
4.498
2.222
4.63%
4.88%
67
27.27
Buyback yield%
6.24
5.86
5.85
6.03
6.06
7.35
6.37
5.58
3.01
0.40
20.46
5.58
5.94
64
0.370
D/E ratiox
0.875
0.807
0.792
0.728
0.711
0.777
0.686
0.704
0.739
0.766
1.145
0.739
0.752
89
2.790
Enterprise value¥B
7.956
8.517
8.784
9.827
9.629
9.853
10.70
9.764
9.479
10.34
8.100
1.44%
2.46%
61
8.416
LT debt¥B
5.315
5.156
5.028
4.947
5.291
5.714
5.936
6.154
6.285
5.898
2.482
2.19%
0.28%
66
Revenue
¥11.44B
0.14%
1.00×
Cost of revenue
¥7.155B
0.35%
1.02×
Operating expenses
¥1.942B
(0.47%)
0.94×
Cash and investments
19.60%
Goodwill & intangibles
19.53%