3.447
Revenue¥B
11.61
12.40
13.49
14.75
15.61
16.47
18.01
19.11
20.14
21.32
3.709
6.44%
7.23%
17
16.93
Revenue growth%
17.76
18.29
16.52
16.85
14.44
13.09
16.08
15.45
14.92
14.77
10.15
14.92
15.77
10
7.55
Gross margin%
23.58
23.81
22.20
24.95
23.61
24.04
22.43
23.52
21.29
20.78
5.68
22.43
23.55
5
7.16
Operating margin%
1.56
2.82
0.40
0.40
0.40
0.40
0.40
0.40
0.71
1.01
2.29
0.40
0.40
90
18.82
Net margin%
9.71
10.42
9.80
9.24
7.67
4.79
5.60
3.82
1.88
3.03
14.81
3.82
6.64
76
18.70
P/E ratio (avg)x
38.75
41.92
45.47
48.03
56.17
54.35
61.18
62.02
61.39
70.09
30.24
61.39
55.26
8
27.35
EV/EBITx
66.27
74.72
87.02
97.11
112.7
114.9
114.6
128.0
142.5
146.2
15.61
128.0
113.6
67
16.19
FCF yield (avg)%
12.62
12.57
13.85
15.47
16.60
19.06
21.43
18.61
18.08
16.75
9.04
18.61
16.67
36
8.53
FCF margin%
29.80
31.28
29.49
28.81
30.09
31.15
28.76
26.06
25.23
25.29
28.68
26.06
29.15
39
1.249
FCF / Net incomex
1.091
1.110
1.149
1.358
1.499
1.697
1.938
2.048
2.246
2.557
1.682
2.048
1.598
20
5.93
ROIC%
18.42
19.33
19.05
21.11
21.33
20.23
17.74
15.20
13.57
15.95
25.49
15.95
18.73
79
10.82
Return on equity%
16.88
14.50
13.01
14.35
15.70
12.79
15.68
13.63
11.23
9.03
8.81
12.79
13.99
23
6.63
Return on assets%
26.51
28.24
26.90
27.58
30.38
31.93
30.34
32.01
32.77
33.98
19.12
32.01
30.36
62
2.81
EPS¥
6.93
6.54
5.97
5.87
5.63
6.05
5.84
6.30
5.65
6.23
3.03
2.05%
(0.26%)
—
13.82
EPS growth%
23.54
23.56
26.27
27.30
28.55
26.30
26.56
28.16
27.96
30.04
3.95
27.96
26.93
43
3.25
Bookvalue per sh¥
3.42
3.49
3.49
3.05
2.72
2.77
2.50
2.24
2.32
2.12
4.60
(4.85%)
(4.90%)
—
1.40
FCF per share¥
4.24
3.96
4.08
4.34
3.79
3.31
3.03
2.75
2.65
2.47
3.11
(8.26%)
(4.34%)
—
2.01
Dividend per sh¥
3.15
3.07
3.13
3.06
3.54
4.04
4.06
4.70
5.45
6.50
2.88
12.93%
8.24%
—
24.25
Div yield (avg)%
3.22
3.86
2.23
2.56
2.38
3.55
5.24
8.20
9.68
9.52
7.69
8.20
3.71
81
15.75
Payout ratio%
16.54
18.81
21.57
21.14
23.79
20.86
19.82
21.29
22.91
22.90
24.76
21.29
21.22
61
1.263
Shares (diluted)B
1.551
1.579
1.877
2.142
2.324
2.235
2.665
2.689
2.799
2.918
1.307
4.66%
6.67%
67
23.47
Buyback yield%
22.18
24.76
27.20
27.91
30.26
33.16
31.16
30.59
32.54
32.45
9.76
32.45
30.43
28
1.216
D/E ratiox
2.176
2.138
2.505
2.738
3.185
3.656
4.432
5.057
5.104
5.951
1.619
5.057
3.421
49
13.88
Enterprise value¥B
5.026
5.441
4.879
4.937
4.534
4.849
4.480
4.839
4.347
4.713
16.67
0.78%
(1.06%)
74
0.696
LT debt¥B
11.09
11.55
10.86
10.31
9.684
8.979
9.025
9.591
9.754
9.421
9.631
(0.55%)
(1.67%)
68
Revenue
¥21.32B
7.23%
1.00×
Cost of revenue
¥13.46B
7.37%
1.01×
Operating expenses
¥2.594B
7.51%
1.03×
Cash and investments
15.12%
Goodwill & intangibles
14.18%