4.762
Revenue¥B
6.916
6.942
6.888
6.959
6.915
6.939
7.056
6.908
6.980
7.157
5.124
0.69%
0.28%
9
20.41
Revenue growth%
7.32
5.19
6.02
7.29
5.63
6.63
6.12
6.34
7.18
8.66
24.34
6.63
6.48
68
16.87
Gross margin%
10.58
7.74
6.26
7.48
9.46
12.05
10.69
10.54
11.65
12.81
3.62
11.65
10.56
44
17.74
Operating margin%
26.82
24.19
21.45
21.90
22.16
19.57
18.53
17.92
17.66
18.05
9.04
18.05
20.51
34
2.26
Net margin%
16.39
14.80
14.86
13.49
14.90
15.33
14.50
12.13
14.22
11.91
6.12
14.22
14.65
54
9.562
P/E ratio (avg)x
27.21
26.32
27.03
28.63
31.96
36.30
41.66
42.82
48.68
50.84
9.818
42.82
34.13
25
33.10
EV/EBITx
14.74
14.37
14.70
14.50
16.06
17.92
18.09
16.91
19.53
22.15
10.33
18.09
16.49
46
25.91
FCF yield (avg)%
24.21
22.82
22.01
22.39
25.34
23.45
20.97
23.18
25.57
23.58
10.06
23.45
23.32
53
11.82
FCF margin%
13.61
13.07
11.09
12.60
10.31
10.22
8.64
7.25
10.21
12.07
20.14
10.21
10.70
9
0.311
FCF / Net incomex
0.859
0.872
0.847
0.827
0.787
0.737
0.685
0.731
0.683
0.657
1.364
0.685
0.762
43
25.60
ROIC%
9.66
10.08
11.14
12.80
13.47
12.25
11.46
10.67
12.24
10.77
9.24
11.46
11.30
8
12.95
Return on equity%
5.65
5.83
6.39
3.74
2.02
4.00
2.91
4.51
3.07
0.80
19.88
3.07
3.87
60
25.83
Return on assets%
5.50
5.37
6.28
5.35
7.56
9.79
12.15
9.61
8.84
11.42
19.89
9.79
8.20
79
2.18
EPS¥
1.67
1.69
1.70
1.72
1.80
1.99
2.13
2.46
2.84
3.19
2.44
12.11%
6.12%
—
17.92
EPS growth%
10.03
12.46
13.59
15.69
15.39
16.68
14.83
14.68
17.25
15.48
25.51
15.48
15.11
37
1.89
Bookvalue per sh¥
3.38
3.43
4.09
4.02
4.24
4.36
5.15
6.13
6.05
6.99
2.86
10.52%
9.00%
—
2.03
FCF per share¥
3.87
3.80
3.85
4.67
5.19
5.40
5.82
6.81
7.22
7.82
1.80
8.56%
8.48%
—
0.43
Dividend per sh¥
2.30
2.19
2.33
2.32
2.08
2.07
2.05
1.82
1.97
2.11
0.91
0.30%
(1.80%)
—
4.26
Div yield (avg)%
30.04
28.73
30.15
28.97
31.35
29.83
28.18
30.43
29.61
31.69
12.90
29.83
29.94
25
20.96
Payout ratio%
25.53
28.33
31.29
32.85
30.81
31.74
32.33
33.44
35.39
35.37
20.30
33.44
32.03
31
0.834
Shares (diluted)B
0.933
0.927
0.892
0.879
0.957
0.937
1.055
1.133
1.248
1.292
0.811
6.18%
4.78%
90
13.06
Buyback yield%
22.07
24.69
22.55
25.42
28.12
29.62
27.99
25.52
24.68
27.30
12.25
27.30
25.47
14
0.895
D/E ratiox
0.914
1.041
1.052
1.080
1.135
1.292
1.388
1.425
1.400
1.582
0.395
1.400
1.214
73
2.257
Enterprise value¥B
5.058
5.808
6.361
6.499
7.507
7.069
8.318
9.407
10.75
10.89
3.015
7.72%
7.64%
83
1.103
LT debt¥B
2.970
3.118
3.247
3.024
3.330
3.260
3.095
3.049
2.908
3.039
2.402
(1.81%)
1.10%
14
Revenue
¥7.157B
0.28%
1.00×
Cost of revenue
¥4.313B
0.37%
1.01×
Operating expenses
¥1.522B
0.14%
0.99×
Goodwill & intangibles
18.63%
Cash and investments
18.05%
Property and equipment
15.56%