2.178
Revenue¥B
1.344
1.427
1.523
1.620
1.758
1.846
1.969
2.145
2.330
2.501
2.327
7.31%
7.08%
94
26.63
Revenue growth%
15.93
13.11
13.13
13.56
13.28
11.85
12.33
13.76
14.95
13.83
24.41
13.76
13.42
10
9.50
Gross margin%
14.66
16.28
16.75
15.92
16.45
14.80
15.36
17.12
14.42
17.29
5.28
15.36
16.10
41
24.04
Operating margin%
30.76
29.19
28.27
30.08
30.75
33.43
32.15
32.79
32.53
33.81
4.45
32.79
31.45
89
15.59
Net margin%
22.62
21.59
18.63
17.83
19.48
18.41
19.29
17.13
15.05
15.86
4.08
17.13
18.52
39
14.47
P/E ratio (avg)x
14.02
14.82
17.13
16.87
17.93
17.31
20.46
22.59
25.39
29.01
6.196
22.59
17.62
66
12.33
EV/EBITx
21.36
24.40
23.58
25.35
26.87
29.67
33.43
35.98
35.34
35.47
24.82
35.34
28.27
73
24.20
FCF yield (avg)%
24.21
22.77
21.68
24.33
25.18
28.09
29.06
30.75
30.80
30.01
24.94
30.01
26.63
47
13.10
FCF margin%
32.70
31.55
29.47
28.08
30.71
29.13
27.22
27.16
30.11
30.13
24.76
29.13
29.79
70
0.705
FCF / Net incomex
0.842
0.915
0.863
0.916
0.925
0.994
1.018
1.015
1.147
1.195
0.640
1.018
0.959
91
26.09
ROIC%
15.48
15.00
16.08
16.64
14.08
15.59
17.33
15.57
15.15
13.50
21.11
15.57
15.52
27
9.90
Return on equity%
18.75
16.38
13.57
10.98
8.43
10.98
8.51
10.89
12.64
9.71
15.19
10.89
10.98
85
2.46
Return on assets%
24.40
23.96
21.62
23.93
21.63
21.35
18.65
18.62
20.40
19.98
8.37
19.98
21.49
70
0.96
EPS¥
1.79
2.06
2.26
2.69
3.18
3.37
3.57
4.10
4.06
4.42
1.07
6.76%
10.18%
—
4.88
EPS growth%
5.17
4.88
6.58
5.93
5.58
3.66
2.51
0.53
2.49
4.35
27.71
2.51
4.62
43
0.62
Bookvalue per sh¥
1.12
1.10
1.21
1.26
1.19
1.33
1.24
1.17
1.32
1.46
0.81
4.04%
4.03%
—
0.35
FCF per share¥
0.64
0.62
0.61
0.62
0.60
0.60
0.59
0.61
0.57
0.50
0.50
(3.61%)
(3.16%)
—
0.35
Dividend per sh¥
0.95
0.92
0.87
0.83
0.76
0.74
0.76
0.81
0.79
0.72
0.47
(1.13%)
(3.63%)
—
18.95
Div yield (avg)%
31.06
29.17
28.38
28.13
25.16
26.39
29.32
30.77
30.54
28.87
23.30
29.32
29.02
26
10.57
Payout ratio%
5.24
7.79
6.55
8.71
11.40
12.18
15.06
15.64
16.59
17.20
9.70
15.64
11.79
5
1.510
Shares (diluted)B
2.071
1.995
1.820
1.726
1.604
1.585
1.472
1.404
1.264
1.232
1.458
(5.14%)
(4.46%)
34
9.87
Buyback yield%
4.47
3.07
1.09
0.40
0.40
2.78
3.42
5.82
7.74
4.84
27.52
4.84
3.24
87
1.375
D/E ratiox
1.190
1.047
1.051
1.147
1.041
1.124
0.996
0.941
0.920
0.834
0.965
0.941
1.044
77
0.581
Enterprise value¥B
3.393
3.378
3.426
3.200
2.912
3.046
3.036
2.923
3.216
3.497
1.039
3.73%
0.57%
37
2.345
LT debt¥B
2.846
2.993
3.330
3.059
3.382
3.156
3.391
3.056
3.155
2.856
0.539
(3.32%)
(0.13%)
56
Revenue
¥2.501B
7.08%
1.00×
Cost of revenue
¥1.678B
6.71%
0.97×
Operating expenses
¥578.3M
7.44%
1.03×
Cash and investments
17.17%
Goodwill & intangibles
14.64%