3.257
Revenue¥B
2.838
3.099
3.316
3.607
3.871
4.176
4.527
4.995
5.362
5.711
3.487
8.09%
7.85%
28
23.27
Revenue growth%
13.52
15.94
17.70
20.36
22.28
23.48
20.93
19.98
21.93
21.49
28.65
21.49
20.64
38
7.48
Gross margin%
14.71
16.30
17.74
15.61
13.93
15.23
15.42
13.03
14.34
13.53
20.56
14.34
14.97
33
20.74
Operating margin%
20.29
20.88
20.41
22.21
20.58
17.74
18.76
20.49
21.55
24.13
10.07
20.49
20.54
35
29.05
Net margin%
21.09
21.14
20.20
19.52
20.65
20.30
21.62
23.73
22.85
20.61
12.00
21.62
20.87
26
34.17
P/E ratio (avg)x
18.80
19.37
17.02
14.79
15.55
15.34
16.16
16.90
15.74
13.64
19.09
15.74
15.95
16
28.66
EV/EBITx
38.04
39.19
39.43
36.54
34.07
30.31
29.85
32.79
35.83
38.10
15.36
32.79
36.18
46
11.19
FCF yield (avg)%
28.43
29.45
28.86
31.60
28.75
29.64
28.89
29.43
28.74
28.34
12.11
28.89
28.88
58
24.98
FCF margin%
32.88
35.79
35.89
36.76
36.25
39.09
39.47
41.69
41.92
42.57
2.60
41.69
37.93
88
0.792
FCF / Net incomex
1.875
1.896
1.823
2.052
2.149
2.197
2.584
2.733
3.100
3.420
0.832
2.733
2.173
68
24.19
ROIC%
2.44
2.02
1.97
4.40
4.99
4.65
6.53
5.06
6.73
6.56
3.92
6.53
4.82
46
10.35
Return on equity%
24.26
21.75
23.30
24.93
26.73
27.77
30.71
28.22
27.59
26.19
14.26
27.77
26.46
69
4.87
Return on assets%
29.57
32.03
33.99
35.09
32.42
33.16
30.25
27.85
25.62
27.38
12.34
27.85
31.14
92
0.75
EPS¥
4.38
4.47
4.24
4.25
4.49
5.01
5.00
5.06
4.91
5.62
0.79
4.60%
1.99%
—
27.08
EPS growth%
15.23
14.12
12.89
15.07
15.46
12.87
14.83
16.23
13.67
15.29
10.54
14.83
14.95
22
3.60
Bookvalue per sh¥
2.00
2.15
2.39
2.37
2.43
2.80
3.09
3.23
3.61
3.93
1.74
10.09%
8.52%
—
1.28
FCF per share¥
2.06
2.05
2.12
2.05
1.99
1.80
1.80
1.67
1.62
1.43
1.40
(6.47%)
(4.16%)
—
1.65
Dividend per sh¥
3.05
2.75
2.62
2.83
2.69
2.32
2.25
2.28
2.10
1.81
1.25
(7.59%)
(5.12%)
—
6.53
Div yield (avg)%
27.97
27.54
27.05
28.91
29.18
30.95
28.90
29.79
27.52
28.52
14.17
28.90
28.71
73
10.76
Payout ratio%
9.18
10.22
9.41
9.31
7.89
5.99
4.49
6.91
5.62
4.65
4.36
5.62
7.40
54
1.366
Shares (diluted)B
2.616
2.500
2.961
2.865
3.284
3.539
3.466
3.539
3.732
4.339
1.379
5.73%
6.24%
10
18.01
Buyback yield%
10.81
10.39
8.04
5.88
3.45
5.68
7.86
8.44
11.26
10.75
21.71
8.44
8.24
94
0.852
D/E ratiox
0.432
0.430
0.393
0.426
0.441
0.475
0.482
0.423
0.424
0.446
0.902
0.446
0.431
68
2.944
Enterprise value¥B
2.482
2.452
2.894
2.822
3.316
3.570
3.979
4.512
4.909
5.216
2.298
9.48%
7.26%
28
1.706
LT debt¥B
2.381
2.504
2.370
2.532
2.317
2.507
2.210
2.209
1.880
1.737
3.372
(5.60%)
(3.17%)
54
Revenue
¥5.711B
7.85%
1.00×
Cost of revenue
¥3.998B
7.85%
1.00×
Operating expenses
¥867.7M
8.75%
1.09×
Cash and investments
15.44%