5.071
Revenue¥B
4.860
5.122
5.333
5.656
5.886
6.059
6.201
6.350
6.675
7.101
5.306
3.82%
4.27%
47
23.20
Revenue growth%
13.08
14.26
14.33
12.68
11.15
11.18
13.12
12.49
10.06
12.93
3.48
12.49
12.80
61
14.45
Gross margin%
26.69
25.02
24.64
27.40
26.11
28.79
26.08
28.68
31.39
28.68
2.72
28.68
27.05
27
15.42
Operating margin%
12.61
11.34
9.23
9.69
10.53
10.96
12.79
14.00
15.65
13.37
28.73
13.37
11.97
92
27.60
Net margin%
15.82
15.38
13.06
10.45
7.98
5.26
5.33
5.44
3.16
3.48
24.07
5.26
6.71
50
10.24
P/E ratio (avg)x
8.376
9.907
10.22
10.00
10.39
12.16
13.19
14.93
17.35
19.87
22.59
14.93
11.28
42
25.38
EV/EBITx
40.66
44.79
48.78
51.90
55.31
56.09
66.73
73.91
89.28
96.65
37.18
73.91
55.70
41
26.92
FCF yield (avg)%
18.43
17.26
17.90
15.16
14.55
12.07
10.65
13.20
13.03
12.48
6.68
12.48
13.87
45
8.06
FCF margin%
22.85
22.19
24.69
22.63
19.93
19.03
20.95
22.10
23.69
22.98
14.28
22.10
22.41
50
1.444
FCF / Net incomex
0.457
0.518
0.571
0.572
0.654
0.740
0.723
0.842
0.829
0.908
1.286
0.829
0.688
67
27.56
ROIC%
30.84
33.22
31.13
31.99
33.41
30.74
33.55
33.40
31.75
33.70
22.44
33.40
32.60
84
4.14
Return on equity%
25.74
27.42
28.31
27.35
28.90
31.17
34.13
33.76
31.66
32.23
3.25
32.23
30.04
60
25.91
Return on assets%
13.98
11.42
10.25
10.78
13.09
12.07
10.09
7.09
6.06
5.97
21.27
7.09
10.51
16
0.75
EPS¥
2.21
2.42
2.75
2.84
2.94
2.77
2.70
2.63
2.58
2.83
0.80
(0.76%)
1.90%
—
16.53
EPS growth%
9.27
6.91
9.62
9.63
11.36
10.44
9.13
6.46
4.79
3.37
4.57
6.46
9.20
80
2.54
Bookvalue per sh¥
3.60
3.56
3.63
3.94
3.59
3.64
4.00
4.04
3.83
3.43
2.16
(0.94%)
(0.73%)
—
2.31
FCF per share¥
1.13
1.26
1.21
1.16
1.17
1.31
1.37
1.38
1.33
1.26
1.14
1.54%
0.16%
—
2.92
Dividend per sh¥
2.57
2.77
3.08
3.10
3.44
3.46
3.68
3.73
3.69
3.57
1.72
0.79%
3.53%
—
14.10
Div yield (avg)%
5.00
7.98
6.88
8.26
10.85
8.96
9.65
12.17
9.78
11.31
30.00
9.78
9.30
93
5.73
Payout ratio%
20.92
21.73
19.29
20.76
21.65
24.51
22.47
25.34
27.28
27.94
7.97
25.34
22.10
88
1.341
Shares (diluted)B
1.892
1.854
1.873
1.853
1.825
2.013
2.285
2.401
2.367
2.258
1.342
4.36%
3.35%
8
6.03
Buyback yield%
11.27
11.52
11.86
14.70
16.57
13.62
15.46
16.67
16.25
14.48
9.18
15.46
14.59
10
0.278
D/E ratiox
0.331
0.333
0.372
0.361
0.395
0.438
0.473
0.503
0.545
0.563
1.203
0.503
0.416
38
2.907
Enterprise value¥B
7.785
7.742
8.481
9.416
10.30
10.73
12.19
13.40
15.32
17.39
6.281
11.05%
10.21%
12
6.309
LT debt¥B
2.707
2.498
2.701
2.878
2.602
2.400
2.613
2.866
2.939
3.163
8.399
3.99%
1.19%
41
Revenue
¥7.101B
4.27%
1.00×
Cost of revenue
¥3.830B
4.29%
1.00×
Operating expenses
¥1.495B
3.80%
0.96×
Cash and investments
16.91%