4.015
Revenue¥B
3.239
3.328
3.512
3.747
3.942
4.102
4.179
4.275
4.545
4.683
4.142
3.51%
4.20%
7
20.18
Revenue growth%
5.67
3.78
6.41
9.36
8.71
10.03
10.73
13.01
14.68
14.88
3.19
13.01
9.69
15
26.19
Gross margin%
18.07
16.66
13.89
11.96
11.92
9.73
12.11
12.85
11.82
13.60
18.56
12.11
12.48
27
13.68
Operating margin%
13.89
13.51
14.00
13.34
11.12
9.34
9.86
7.59
9.08
7.06
15.32
9.08
10.49
73
23.91
Net margin%
21.50
24.12
22.54
22.06
20.28
19.74
19.01
21.88
24.80
25.16
25.48
21.88
21.97
36
15.26
P/E ratio (avg)x
44.40
48.10
51.38
55.00
48.81
52.59
47.08
49.65
55.84
61.68
33.23
52.59
50.51
11
20.55
EV/EBITx
26.40
29.03
25.39
23.59
23.43
25.69
28.27
31.22
33.16
33.53
23.78
31.22
27.33
66
20.01
FCF yield (avg)%
2.64
2.05
3.52
2.33
3.56
5.17
5.28
5.33
8.28
11.22
26.92
5.33
4.37
87
21.78
FCF margin%
27.80
29.40
31.64
30.67
27.73
25.34
26.00
27.25
25.55
25.33
9.01
25.55
27.49
23
0.106
FCF / Net incomex
1.809
1.712
1.956
2.112
2.302
2.296
2.392
2.298
2.265
2.247
1.765
2.296
2.256
66
24.66
ROIC%
5.23
5.90
5.83
5.90
8.75
9.34
7.63
10.40
12.68
13.07
14.48
10.40
8.19
84
5.44
Return on equity%
4.81
6.12
8.81
9.89
10.20
9.33
9.56
11.40
13.26
13.51
22.63
11.40
9.72
82
24.36
Return on assets%
9.32
7.10
5.09
4.40
7.00
4.84
6.87
6.47
6.13
3.80
13.66
6.13
6.30
86
1.41
EPS¥
4.88
5.54
6.66
7.27
7.35
7.80
9.16
10.33
12.45
12.30
1.50
10.84%
11.44%
—
5.74
EPS growth%
11.23
9.12
12.09
13.25
14.57
15.01
12.14
12.95
10.03
9.53
28.98
12.14
12.11
23
2.62
Bookvalue per sh¥
0.57
0.52
0.51
0.51
0.51
0.56
0.51
0.52
0.58
0.59
1.55
2.76%
0.34%
—
0.43
FCF per share¥
0.67
0.64
0.57
0.50
0.45
0.42
0.41
0.41
0.43
0.41
0.99
(1.86%)
(4.42%)
—
3.11
Dividend per sh¥
1.49
1.50
1.63
1.57
1.54
1.62
1.58
1.65
1.82
2.02
1.25
5.56%
4.39%
—
26.57
Div yield (avg)%
9.80
11.39
8.58
11.57
11.02
11.83
11.02
12.25
9.28
10.20
16.04
11.02
11.02
90
26.78
Payout ratio%
22.94
24.01
26.68
27.73
30.21
28.61
31.27
32.60
35.11
34.16
21.98
32.60
29.41
74
388.4
Shares (diluted)M
394.1
366.2
387.3
385.1
348.9
336.9
317.2
333.2
334.2
351.8
390.4
0.16%
(0.77%)
78
26.13
Buyback yield%
8.07
9.31
11.74
11.72
10.18
12.56
10.48
12.87
10.00
11.36
7.91
11.36
10.92
84
1.719
D/E ratiox
1.631
1.573
1.524
1.566
1.739
1.822
1.663
1.685
1.941
2.178
0.868
1.822
1.674
6
4.610
Enterprise value¥B
2.820
2.885
2.996
3.064
3.374
3.441
3.643
3.256
3.478
3.403
1.112
0.17%
2.76%
25
2.144
LT debt¥B
5.471
5.452
5.376
6.024
6.255
6.258
6.131
6.547
6.491
6.752
0.925
1.54%
3.27%
47
Revenue
¥4.683B
4.20%
1.00×
Cost of revenue
¥2.090B
4.33%
1.01×
Operating expenses
¥1.018B
4.20%
1.00×
Goodwill & intangibles
16.78%