0.300
Revenue¥B
3.892
3.951
4.004
4.187
4.319
4.434
4.601
4.797
4.857
5.101
0.318
3.38%
2.79%
86
11.05
Revenue growth%
8.08
9.64
7.38
10.20
10.10
11.36
9.26
7.48
5.59
8.02
9.49
8.02
8.67
39
9.04
Gross margin%
31.31
31.78
31.35
31.60
28.74
29.15
31.93
31.04
29.69
31.99
16.09
31.04
31.33
74
25.94
Operating margin%
20.19
17.76
18.74
17.74
15.71
17.30
17.88
19.45
17.34
18.63
13.03
17.88
17.82
45
2.07
Net margin%
28.17
29.73
29.61
27.47
25.06
25.56
28.54
29.70
32.01
34.16
5.09
29.70
29.08
21
29.61
P/E ratio (avg)x
39.99
36.10
33.38
30.37
28.33
28.21
28.12
26.45
28.74
31.22
10.21
28.21
29.56
6
28.62
EV/EBITx
54.79
59.99
59.80
56.81
54.99
55.92
56.15
52.13
53.32
51.75
6.874
53.32
55.45
54
19.45
FCF yield (avg)%
15.63
14.49
11.79
9.34
7.12
4.95
2.08
4.44
7.39
10.32
18.97
4.95
8.36
63
21.19
FCF margin%
7.32
7.68
7.59
6.44
8.31
10.87
8.88
6.25
5.24
5.76
10.65
6.25
7.46
61
0.702
FCF / Net incomex
0.184
0.202
0.224
0.212
0.236
0.264
0.252
0.263
0.270
0.246
0.327
0.263
0.241
20
21.57
ROIC%
4.46
2.19
4.08
2.82
0.43
0.40
0.40
0.40
0.91
0.40
24.39
0.40
0.67
15
25.43
Return on equity%
3.27
1.60
2.78
2.34
0.84
1.50
0.60
3.04
5.54
4.51
24.44
3.04
2.56
83
8.25
Return on assets%
20.17
21.49
21.12
19.91
21.93
24.04
22.95
19.97
21.28
18.57
28.80
21.28
21.20
38
11.85
EPS¥
18.04
18.56
19.34
20.36
23.74
25.22
27.24
28.17
27.38
27.88
12.22
3.27%
5.64%
—
7.38
EPS growth%
10.29
10.59
12.28
9.63
12.57
14.13
12.72
11.58
10.16
8.68
19.26
11.58
11.08
32
12.27
Bookvalue per sh¥
17.83
18.69
18.53
19.35
21.23
20.78
24.54
26.65
30.23
30.39
13.89
7.43%
6.09%
—
3.95
FCF per share¥
23.40
24.86
26.89
31.48
34.10
38.22
44.56
51.17
49.45
49.62
4.89
7.79%
9.09%
—
13.46
Dividend per sh¥
8.50
7.80
7.70
7.40
7.33
6.45
5.59
5.01
4.91
4.84
2.26
(7.96%)
(5.09%)
—
8.20
Div yield (avg)%
26.15
23.88
22.72
25.08
24.05
21.16
21.64
21.98
22.73
24.40
17.01
21.98
23.31
77
27.55
Payout ratio%
2.92
1.55
1.72
3.08
2.08
3.26
3.37
6.23
9.16
10.46
9.50
6.23
3.17
82
391.6
Shares (diluted)M
466.1
504.7
518.1
576.1
544.6
618.8
696.0
784.4
769.7
860.9
377.0
9.59%
6.24%
41
4.07
Buyback yield%
22.62
23.01
25.72
25.17
26.78
26.96
27.17
26.51
28.31
27.93
25.94
27.17
26.64
40
1.377
D/E ratiox
0.723
0.693
0.726
0.721
0.756
0.800
0.927
0.962
1.083
1.204
1.633
0.962
0.778
68
2,003
Enterprise value¥M
445.3
432.2
412.4
433.8
465.9
473.8
529.3
573.7
582.9
624.3
687.2
6.03%
2.34%
23
0.473
LT debt¥B
2.420
2.381
2.491
2.474
2.493
2.550
2.375
2.143
2.326
2.017
3.107
(4.15%)
(1.98%)
73
Revenue
¥5.101B
2.79%
1.00×
Cost of revenue
¥2.859B
3.28%
1.05×
Operating expenses
¥1.085B
2.14%
0.94×
Cash and investments
14.73%