3.154
Revenue¥B
3.852
4.038
4.164
4.382
4.480
4.680
4.747
5.026
5.100
5.218
3.303
3.09%
3.61%
23
20.37
Revenue growth%
11.18
11.83
9.88
12.42
14.04
16.24
15.55
14.41
12.14
10.53
2.35
14.41
12.28
50
23.72
Gross margin%
14.16
13.38
12.56
12.46
10.57
7.80
9.29
7.71
7.77
6.87
3.88
7.77
9.93
37
18.29
Operating margin%
7.38
6.26
5.90
8.82
8.19
9.15
11.73
11.01
11.75
11.61
27.89
11.61
8.99
31
17.22
Net margin%
26.31
27.48
28.40
29.59
28.62
28.52
29.36
27.00
27.64
30.10
3.74
28.52
28.46
87
37.69
P/E ratio (avg)x
6.153
5.698
5.425
5.463
4.875
4.174
3.551
3.681
3.984
4.274
27.77
3.984
4.575
13
28.14
EV/EBITx
42.20
42.00
41.03
37.54
34.80
36.84
40.56
38.81
41.90
43.85
30.25
40.56
40.79
89
15.27
FCF yield (avg)%
13.04
13.41
14.82
17.01
14.55
13.90
13.52
14.42
12.86
14.21
24.68
13.90
14.05
33
15.44
FCF margin%
11.99
9.16
11.20
9.00
6.87
6.52
6.76
4.34
5.05
6.02
26.41
6.02
6.81
81
1.021
FCF / Net incomex
0.321
0.329
0.296
0.283
0.295
0.305
0.334
0.323
0.288
0.272
0.906
0.305
0.301
39
20.30
ROIC%
30.14
31.78
31.13
30.68
33.41
32.23
34.45
32.42
35.31
35.09
10.92
34.45
32.32
93
13.58
Return on equity%
7.93
6.64
8.83
6.30
3.97
2.94
2.09
4.56
5.10
7.73
9.23
4.56
5.70
16
27.10
Return on assets%
6.54
7.38
9.25
8.51
9.52
7.71
10.61
11.85
11.91
9.79
25.42
10.61
9.38
43
2.91
EPS¥
2.35
2.26
2.48
2.57
2.36
2.50
2.68
2.61
2.45
2.25
3.08
(0.98%)
(0.83%)
—
9.28
EPS growth%
19.46
20.62
18.31
20.10
18.98
19.39
21.47
20.38
23.30
22.73
12.82
21.47
20.24
47
2.02
Bookvalue per sh¥
6.75
7.41
7.52
8.33
8.25
9.94
11.20
11.95
12.47
14.49
3.10
11.91%
8.52%
—
3.89
FCF per share¥
2.77
2.63
2.85
2.96
2.98
2.87
3.22
3.55
3.71
4.32
0.94
7.72%
6.25%
—
3.92
Dividend per sh¥
4.84
5.31
5.28
5.62
5.34
5.05
4.99
4.99
4.69
4.82
3.25
(2.05%)
0.70%
—
24.84
Div yield (avg)%
17.08
18.95
16.24
14.86
13.52
13.14
10.63
9.96
10.80
9.86
24.13
10.63
13.33
50
22.22
Payout ratio%
7.15
4.93
7.28
9.00
6.22
3.68
5.53
6.20
7.51
9.70
15.60
6.20
6.68
19
0.410
Shares (diluted)B
0.541
0.626
0.661
0.742
0.699
0.744
0.754
0.864
0.883
1.013
0.401
7.68%
7.15%
67
11.59
Buyback yield%
3.99
6.70
8.24
9.16
8.51
5.66
3.91
6.41
8.06
6.48
10.25
6.41
6.59
22
1.577
D/E ratiox
1.762
1.659
1.751
1.880
1.759
1.851
1.760
1.664
1.577
1.581
0.692
1.664
1.755
41
2.196
Enterprise value¥B
3.187
3.361
3.150
3.086
3.033
3.330
3.283
3.431
3.653
3.859
3.810
4.94%
1.88%
14
0.333
LT debt¥B
3.254
3.300
3.552
3.677
3.827
3.717
3.549
3.616
3.229
2.992
0.646
(4.80%)
(0.24%)
49
Revenue
¥5.218B
3.61%
1.00×
Cost of revenue
¥3.650B
3.71%
1.01×
Operating expenses
¥540.5M
3.14%
0.96×
Goodwill & intangibles
17.18%
Cash and investments
17.07%