4.025
Revenue¥B
2.887
3.001
3.142
3.271
3.344
3.505
3.631
3.799
4.053
4.256
4.294
4.94%
4.59%
66
23.04
Revenue growth%
19.47
18.45
17.75
17.94
17.58
15.80
17.77
15.52
15.21
15.09
18.49
15.52
17.66
54
23.67
Gross margin%
5.75
3.80
6.19
3.28
0.97
0.40
0.40
2.53
3.21
0.42
29.47
0.42
2.87
60
23.09
Operating margin%
8.30
10.59
9.09
9.10
11.36
14.12
16.97
14.13
14.84
17.59
6.74
14.84
12.74
40
15.68
Net margin%
13.05
12.44
11.84
13.07
11.75
11.62
14.14
12.54
14.36
16.10
27.71
14.14
12.79
59
11.06
P/E ratio (avg)x
14.92
16.44
19.37
21.25
23.40
24.20
25.86
29.17
31.93
37.80
35.21
29.17
23.80
95
16.96
EV/EBITx
8.755
9.646
10.01
11.63
12.68
12.76
14.45
16.20
17.14
16.80
6.899
16.20
12.72
32
22.90
FCF yield (avg)%
20.42
22.27
23.51
22.49
20.72
23.53
21.68
21.25
18.82
17.90
12.30
21.25
21.46
56
15.43
FCF margin%
23.38
23.96
23.05
21.84
22.64
24.34
22.15
21.18
18.79
19.88
6.54
21.18
22.39
89
0.499
FCF / Net incomex
0.119
0.129
0.145
0.144
0.155
0.144
0.167
0.153
0.166
0.169
0.591
0.166
0.149
92
15.36
ROIC%
23.57
25.65
28.41
26.78
29.72
28.99
31.33
33.90
35.01
33.67
11.65
33.67
29.35
19
21.56
Return on equity%
21.45
24.24
24.54
23.94
24.01
23.21
24.74
26.12
27.14
27.04
13.44
26.12
24.39
16
26.98
Return on assets%
19.25
19.57
20.53
21.70
21.75
19.27
17.08
18.64
18.20
18.24
14.21
18.24
19.26
69
1.09
EPS¥
1.76
1.56
1.55
1.40
1.34
1.26
1.15
1.21
1.15
1.10
1.18
(3.89%)
(4.71%)
—
29.00
EPS growth%
5.34
3.71
5.06
5.36
6.36
6.62
9.54
12.35
12.91
15.88
14.59
12.35
6.49
19
0.71
Bookvalue per sh¥
2.16
2.15
2.27
2.34
2.18
2.53
2.73
3.14
3.44
3.87
1.83
12.17%
5.30%
—
2.52
FCF per share¥
0.78
0.78
0.82
0.85
0.79
0.76
0.75
0.74
0.85
0.82
2.09
0.81%
0.91%
—
1.19
Dividend per sh¥
0.45
0.48
0.53
0.50
0.50
0.52
0.56
0.60
0.58
0.62
1.56
4.48%
3.48%
—
20.80
Div yield (avg)%
7.90
7.34
4.74
6.81
8.63
10.66
10.82
8.78
7.70
9.16
8.37
9.16
8.27
89
24.40
Payout ratio%
4.23
6.35
3.38
6.34
7.74
8.38
8.09
5.99
8.36
10.36
7.23
8.36
7.05
29
1.252
Shares (diluted)B
2.422
2.522
2.588
3.121
3.751
4.282
4.384
4.724
5.577
6.426
1.264
11.37%
12.05%
39
17.28
Buyback yield%
19.52
20.25
19.45
16.54
18.17
15.57
15.46
16.55
18.99
20.03
16.83
16.55
18.58
72
0.514
D/E ratiox
0.626
0.566
0.589
0.537
0.506
0.481
0.521
0.528
0.496
0.473
0.342
0.496
0.524
49
4.298
Enterprise value¥B
3.907
4.258
4.323
4.172
4.256
4.122
4.009
3.900
4.081
4.876
0.307
2.76%
1.85%
18
0.342
LT debt¥B
1.351
1.433
1.506
1.583
1.715
1.507
1.464
1.528
1.643
1.735
0.759
0.23%
1.50%
38
Revenue
¥4.256B
4.59%
1.00×
Cost of revenue
¥2.980B
4.59%
1.00×
Operating expenses
¥820.3M
4.18%
0.96×
Cash and investments
16.75%
Goodwill & intangibles
16.09%