4.634
Revenue¥B
4.942
5.094
5.263
5.300
5.321
5.339
5.528
5.567
5.653
5.804
4.846
1.75%
1.61%
50
13.35
Revenue growth%
8.95
9.88
10.87
12.88
10.17
12.37
10.87
10.47
9.38
8.94
28.59
10.47
10.32
64
9.15
Gross margin%
12.18
9.62
6.68
5.75
7.42
8.22
5.90
6.87
4.91
7.15
27.25
6.87
7.01
91
24.04
Operating margin%
7.13
9.17
9.37
9.15
9.95
12.22
9.71
7.22
5.01
4.96
4.69
7.22
9.16
30
4.23
Net margin%
7.87
5.82
4.42
4.52
5.55
8.02
8.13
5.40
5.69
8.24
20.29
8.02
5.76
66
30.40
P/E ratio (avg)x
21.39
21.24
24.60
27.26
29.96
35.02
40.79
44.17
48.35
56.86
10.75
44.17
32.49
40
22.51
EV/EBITx
8.147
6.999
7.093
6.716
6.099
6.300
6.172
6.689
6.409
6.018
10.01
6.300
6.549
33
28.67
FCF yield (avg)%
23.15
24.44
22.34
25.24
24.37
22.29
19.46
22.20
22.12
20.52
24.31
22.12
22.31
76
6.46
FCF margin%
0.94
0.40
3.30
1.54
0.40
3.24
1.09
0.96
0.40
0.40
2.06
0.96
0.95
60
1.731
FCF / Net incomex
1.185
1.330
1.378
1.596
1.591
1.593
1.624
1.713
1.962
1.860
0.308
1.713
1.595
78
16.22
ROIC%
1.05
3.46
2.87
0.65
2.94
4.84
3.73
4.34
3.16
4.72
11.94
4.34
3.31
48
9.84
Return on equity%
5.05
2.72
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
27.30
0.40
0.40
91
26.18
Return on assets%
28.51
26.80
23.83
26.39
23.90
22.92
24.00
25.02
27.09
26.27
18.38
25.02
25.64
52
0.80
EPS¥
1.45
1.44
1.25
1.28
1.14
1.23
1.29
1.12
1.16
1.10
0.90
(0.77%)
(1.97%)
—
14.23
EPS growth%
7.87
6.74
4.28
5.97
3.77
2.95
2.68
2.21
0.78
0.68
3.49
2.21
3.36
77
0.32
Bookvalue per sh¥
2.40
2.40
2.50
2.60
2.70
2.56
2.81
3.11
3.08
3.47
0.91
5.10%
3.27%
—
1.51
FCF per share¥
2.20
2.37
2.53
2.56
2.61
2.53
2.96
3.49
3.33
3.45
1.19
5.73%
5.47%
—
0.77
Dividend per sh¥
1.00
0.99
1.07
1.00
1.03
1.00
0.99
0.95
1.05
1.01
1.45
(0.53%)
(0.01%)
—
26.38
Div yield (avg)%
16.29
13.79
16.40
16.02
15.30
16.96
18.85
18.87
17.54
18.31
4.32
18.31
16.68
66
7.70
Payout ratio%
1.83
2.11
2.66
3.12
5.64
3.61
3.24
4.92
7.77
6.59
6.09
4.92
3.43
33
3.301
Shares (diluted)B
2.942
3.200
3.308
3.350
2.982
3.143
3.267
3.546
3.247
3.373
3.294
2.49%
1.94%
54
23.62
Buyback yield%
13.68
12.66
14.14
11.67
12.61
12.12
15.08
17.76
20.25
19.33
4.03
17.76
13.91
61
1.179
D/E ratiox
1.510
1.477
1.539
1.486
1.544
1.553
1.701
1.757
1.950
1.821
1.687
1.757
1.548
41
3.121
Enterprise value¥B
1.427
1.573
1.725
1.886
1.962
1.912
1.815
1.835
1.756
1.702
1.625
(2.80%)
3.43%
57
5.146
LT debt¥B
4.573
4.936
5.683
5.680
6.171
6.526
7.100
7.491
7.765
7.920
2.895
5.12%
5.47%
73
Revenue
¥5.804B
1.61%
1.00×
Cost of revenue
¥4.063B
1.61%
1.00×
Operating expenses
¥1.050B
2.47%
1.09×
Cash and investments
15.95%
Goodwill & intangibles
14.03%