6.489
Revenue¥B
7.406
7.883
8.370
8.803
8.963
9.242
9.787
10.29
10.57
11.06
6.966
4.30%
4.75%
18
11.32
Revenue growth%
20.77
23.06
22.54
23.37
25.73
26.05
28.97
26.43
25.13
26.76
27.07
26.43
25.43
35
17.62
Gross margin%
24.96
22.61
22.68
22.96
20.62
23.39
21.73
21.08
23.15
20.53
24.04
21.73
22.64
27
27.00
Operating margin%
16.67
16.37
15.60
18.58
16.09
17.64
16.92
15.08
16.94
17.37
12.08
16.94
16.79
42
12.75
Net margin%
9.14
7.48
6.17
7.88
8.37
6.08
6.61
4.14
6.55
4.28
6.97
6.08
6.58
89
8.834
P/E ratio (avg)x
38.46
44.57
47.80
52.00
55.95
59.43
65.58
73.95
80.55
97.31
21.51
73.95
57.69
46
35.36
EV/EBITx
32.49
32.24
31.77
36.23
42.43
49.65
52.68
54.77
58.83
63.62
8.421
54.77
46.04
17
3.10
FCF yield (avg)%
8.72
7.66
6.13
8.78
11.19
12.41
14.23
13.78
15.01
12.89
3.55
13.78
11.80
50
3.02
FCF margin%
8.62
6.18
8.22
5.32
8.16
5.35
5.32
4.67
4.71
7.70
23.26
5.32
5.77
71
0.447
FCF / Net incomex
2.177
2.392
2.570
2.854
2.900
3.148
3.444
3.576
4.095
4.732
1.323
3.576
3.024
11
18.87
ROIC%
12.89
12.44
13.15
15.99
18.20
18.76
16.69
18.03
17.63
15.24
4.19
17.63
16.34
24
22.63
Return on equity%
31.99
30.77
33.69
35.32
36.09
35.98
36.58
37.75
39.70
40.63
11.41
37.75
36.04
77
27.07
Return on assets%
35.92
36.29
38.63
41.44
40.31
39.60
41.48
41.31
39.66
41.25
22.23
41.25
39.99
81
2.89
EPS¥
2.82
3.07
3.34
3.29
3.35
3.76
4.22
4.30
3.87
3.63
3.10
1.58%
3.52%
—
8.29
EPS growth%
4.34
6.70
4.20
7.17
9.52
6.77
6.80
7.82
7.56
6.98
12.99
6.98
6.89
68
1.89
Bookvalue per sh¥
2.18
2.21
2.38
2.39
2.18
2.28
2.31
2.13
2.04
2.18
2.04
0.04%
(1.08%)
—
1.63
FCF per share¥
3.80
3.78
3.46
3.17
2.95
3.07
3.38
3.07
3.37
3.29
2.85
2.22%
(2.07%)
—
1.85
Dividend per sh¥
5.84
6.35
6.31
6.20
6.56
7.06
8.27
9.60
10.37
11.62
1.15
12.12%
9.08%
—
9.65
Div yield (avg)%
15.32
15.93
17.95
15.21
15.61
13.50
12.18
9.43
6.92
6.30
18.38
9.43
14.35
45
19.63
Payout ratio%
20.59
20.51
17.64
19.61
20.54
18.93
18.59
16.42
15.76
14.60
5.35
16.42
18.76
49
2.303
Shares (diluted)B
2.646
2.730
2.546
2.765
2.966
3.010
2.984
2.963
3.144
3.613
2.234
4.03%
4.01%
59
24.40
Buyback yield%
14.09
12.31
13.05
14.95
13.79
16.33
18.72
17.62
17.65
17.10
3.02
17.62
15.64
59
0.173
D/E ratiox
0.904
0.988
1.133
1.304
1.288
1.263
1.260
1.291
1.300
1.448
0.755
1.291
1.275
95
2.423
Enterprise value¥B
8.537
9.612
10.81
11.91
11.23
12.67
14.64
14.05
15.78
16.81
8.406
8.40%
8.44%
33
8.564
LT debt¥B
10.51
9.558
9.059
9.568
10.10
9.077
10.11
9.491
8.893
7.992
9.470
(4.58%)
(2.20%)
89
Revenue
¥11.06B
4.75%
1.00×
Cost of revenue
¥7.646B
4.62%
0.99×
Operating expenses
¥2.217B
5.07%
1.03×
Cash and investments
16.87%