3.710
Revenue¥B
3.759
4.059
4.429
4.845
5.279
5.724
6.212
6.630
7.027
7.642
4.048
7.68%
8.05%
9
28.12
Revenue growth%
14.73
14.74
14.84
14.22
14.73
16.44
17.99
17.38
17.47
19.29
27.65
17.47
15.64
46
13.13
Gross margin%
33.71
30.88
31.96
29.24
27.54
27.70
28.39
29.30
31.59
34.40
3.34
29.30
30.09
76
23.25
Operating margin%
32.82
33.80
35.28
33.32
34.88
34.86
34.51
32.93
31.74
32.99
7.16
32.99
33.56
26
7.09
Net margin%
23.80
21.72
23.72
24.44
25.57
27.65
25.16
28.12
29.90
28.48
22.20
28.12
25.36
32
21.79
P/E ratio (avg)x
20.69
20.05
18.14
16.97
17.53
19.24
21.04
19.87
19.96
18.72
34.14
19.87
19.55
74
25.79
EV/EBITx
20.02
23.12
21.56
25.05
26.00
24.31
25.11
27.33
27.90
28.51
27.16
27.33
25.08
67
28.42
FCF yield (avg)%
27.64
28.76
30.38
33.12
34.89
36.30
37.49
36.14
34.70
36.99
11.45
36.30
34.79
72
24.45
FCF margin%
31.32
29.27
28.66
31.12
30.34
28.10
25.86
27.01
28.62
28.06
29.85
28.06
28.64
39
1.704
FCF / Net incomex
1.667
1.752
1.759
1.690
1.924
1.991
1.958
2.138
1.931
2.049
1.412
1.991
1.927
18
26.49
ROIC%
8.03
10.38
9.89
12.11
13.73
15.35
14.87
12.01
12.79
10.12
5.96
12.79
12.06
69
15.74
Return on equity%
26.05
25.54
23.65
20.70
23.24
24.63
25.12
27.96
25.46
24.39
17.94
25.12
24.87
39
5.42
Return on assets%
15.09
13.05
15.27
13.63
13.79
13.58
14.61
14.42
13.70
15.34
22.44
14.42
14.10
58
0.71
EPS¥
1.45
1.54
1.40
1.28
1.16
1.19
1.18
1.18
1.15
1.24
0.78
1.29%
(0.85%)
—
23.83
EPS growth%
15.44
14.41
13.45
14.64
14.02
16.91
16.95
18.94
20.36
19.13
22.18
18.94
16.18
72
1.22
Bookvalue per sh¥
1.04
1.13
1.28
1.26
1.23
1.16
1.11
1.16
1.14
1.20
1.14
(0.51%)
2.80%
—
0.88
FCF per share¥
1.48
1.62
1.93
1.89
2.22
2.61
3.06
3.56
4.12
4.74
1.18
16.31%
12.08%
—
1.73
Dividend per sh¥
2.42
2.35
2.53
2.38
2.40
2.68
3.01
3.15
3.13
3.51
1.28
7.90%
4.79%
—
3.79
Div yield (avg)%
28.27
28.05
30.60
32.33
32.15
34.00
31.27
34.21
33.10
35.99
6.80
34.00
32.24
78
23.21
Payout ratio%
31.72
30.03
30.54
32.54
35.14
32.67
29.76
32.42
33.69
31.59
13.11
32.42
32.07
87
2.889
Shares (diluted)B
3.772
3.917
3.530
3.660
3.563
3.603
3.841
4.057
4.327
4.186
3.008
3.27%
2.09%
15
19.80
Buyback yield%
29.34
31.94
34.15
36.73
33.93
31.65
29.76
29.14
31.71
32.61
12.31
31.65
31.82
69
1.381
D/E ratiox
1.759
1.681
1.898
2.163
2.005
2.253
2.258
2.134
2.405
2.757
1.013
2.258
2.148
76
0.436
Enterprise value¥B
5.906
6.431
6.945
7.708
9.089
10.22
10.26
10.88
11.96
12.68
2.124
6.88%
8.50%
79
6.939
LT debt¥B
9.177
8.523
8.522
9.313
8.467
8.006
8.086
8.565
7.818
7.106
4.216
(3.44%)
(1.92%)
86
Revenue
¥7.642B
8.05%
1.00×
Cost of revenue
¥3.932B
8.18%
1.01×
Operating expenses
¥1.685B
7.87%
0.98×
Cash and investments
18.79%