3.323
Revenue¥B
11.94
12.98
13.75
14.49
15.35
15.99
16.96
18.33
19.06
20.11
3.440
5.56%
6.19%
12
4.51
Revenue growth%
6.94
6.16
3.47
5.00
3.93
5.34
3.86
5.64
2.70
3.00
15.11
3.86
4.46
39
8.98
Gross margin%
21.10
22.50
25.30
26.78
25.05
27.25
28.36
27.84
29.10
29.70
26.30
28.36
27.02
91
12.85
Operating margin%
28.10
27.01
26.35
28.99
27.89
26.19
27.95
30.23
32.17
31.82
12.46
30.23
28.03
10
14.84
Net margin%
24.80
27.27
24.58
26.83
27.39
27.82
27.75
30.04
28.02
29.18
27.24
28.02
27.57
85
17.14
P/E ratio (avg)x
65.84
67.52
68.26
71.88
84.03
101.0
102.8
101.5
105.1
103.0
20.96
102.8
92.50
62
16.66
EV/EBITx
8.732
9.080
9.611
9.471
10.44
9.767
10.92
9.963
9.209
9.199
24.00
9.767
9.541
42
14.02
FCF yield (avg)%
29.12
30.46
31.46
34.32
34.38
33.70
32.65
32.39
32.44
31.40
11.09
32.44
32.42
15
15.32
FCF margin%
15.31
13.41
16.21
14.91
13.62
14.72
16.46
17.85
19.43
18.54
15.22
17.85
15.76
40
0.739
FCF / Net incomex
0.621
0.648
0.667
0.673
0.691
0.701
0.722
0.825
0.861
0.870
0.332
0.825
0.696
86
7.92
ROIC%
29.11
26.44
24.88
23.39
22.24
20.03
19.32
20.93
18.45
16.07
26.94
19.32
21.58
42
15.19
Return on equity%
27.56
27.14
28.14
28.55
27.16
27.64
26.30
25.45
28.25
25.66
14.55
26.30
27.36
19
8.19
Return on assets%
21.21
21.24
19.23
16.89
18.23
15.46
14.09
16.64
14.31
11.69
25.16
14.31
16.77
13
3.15
EPS¥
4.36
4.19
4.13
3.64
3.81
3.74
3.90
3.86
3.91
3.54
3.52
(1.47%)
(2.38%)
—
17.11
EPS growth%
13.58
16.25
14.41
16.56
19.33
20.09
19.63
19.89
20.60
18.41
19.73
19.89
18.87
83
1.86
Bookvalue per sh¥
3.34
4.05
4.40
4.95
5.82
6.42
6.77
6.95
7.51
7.57
1.04
5.42%
10.52%
—
4.36
FCF per share¥
0.86
0.78
0.72
0.80
0.72
0.77
0.73
0.73
0.79
0.86
4.62
3.82%
(0.74%)
—
5.54
Dividend per sh¥
6.10
6.19
6.49
7.03
7.45
8.10
9.00
8.53
8.87
9.31
4.22
4.56%
4.68%
—
23.03
Div yield (avg)%
12.04
14.69
14.89
17.50
15.43
15.30
15.22
13.85
15.84
16.52
3.97
15.30
15.26
52
17.47
Payout ratio%
11.55
9.38
12.24
11.19
11.93
13.23
13.58
13.66
11.26
13.64
8.73
13.58
12.09
61
1.114
Shares (diluted)B
1.418
1.459
1.609
1.655
1.679
1.768
1.750
1.981
2.234
2.050
1.092
4.08%
4.79%
13
27.40
Buyback yield%
24.03
23.03
25.77
28.59
30.92
30.63
28.83
31.32
33.85
33.23
28.68
31.32
29.73
34
0.379
D/E ratiox
1.545
1.557
1.543
1.727
1.745
1.796
2.086
2.425
2.924
3.178
0.876
2.425
1.771
15
2.523
Enterprise value¥B
7.410
7.326
8.444
10.20
11.35
11.67
13.28
14.37
16.34
19.67
6.370
11.62%
10.33%
27
10.71
LT debt¥B
13.51
12.55
11.76
11.45
10.92
11.63
11.33
11.71
12.46
10.83
7.662
(0.16%)
(1.39%)
53
Revenue
¥20.11B
6.19%
1.00×
Cost of revenue
¥13.73B
6.26%
1.01×
Operating expenses
¥2.972B
5.93%
0.98×
Cash and investments
15.70%