3.963
Revenue¥B
3.897
3.956
4.042
4.142
4.201
4.260
4.291
4.279
4.241
4.144
4.389
(0.27%)
0.38%
22
25.14
Revenue growth%
5.50
7.04
5.21
6.77
4.13
3.11
0.50
1.56
0.40
0.40
9.77
0.50
3.62
17
18.41
Gross margin%
14.66
13.77
12.55
11.49
9.91
7.01
9.05
10.05
8.44
9.07
6.39
9.05
9.98
21
17.19
Operating margin%
12.69
10.64
12.67
11.92
13.67
15.18
17.74
19.31
16.83
18.68
7.61
17.74
14.43
28
26.07
Net margin%
12.77
9.78
8.92
10.20
9.48
9.25
8.25
10.52
10.11
10.05
17.22
10.05
9.91
61
28.55
P/E ratio (avg)x
19.07
20.23
22.32
25.35
28.23
29.72
31.24
30.82
30.67
27.77
32.50
30.67
28.00
39
36.25
EV/EBITx
27.98
26.61
28.30
25.58
25.92
22.09
19.73
18.18
16.24
15.01
17.06
18.18
23.84
22
11.26
FCF yield (avg)%
12.67
15.13
17.08
17.49
17.81
18.63
19.09
17.36
19.69
22.15
11.05
19.09
17.65
68
18.44
FCF margin%
23.01
24.85
21.93
23.97
24.93
24.89
25.24
27.07
24.71
27.18
8.26
25.24
24.87
5
1.378
FCF / Net incomex
0.623
0.585
0.599
0.612
0.673
0.636
0.733
0.753
0.754
0.711
1.048
0.733
0.655
31
13.23
ROIC%
22.09
20.21
17.91
17.23
18.91
15.93
18.35
16.71
17.67
15.42
19.70
16.71
17.79
55
10.49
Return on equity%
15.30
13.05
12.84
11.77
13.55
13.67
15.83
17.82
19.18
19.93
19.77
17.82
14.49
72
11.89
Return on assets%
14.06
11.27
11.60
10.23
10.86
13.47
16.18
14.76
14.86
14.40
15.64
14.76
13.77
34
1.39
EPS¥
3.44
3.32
3.44
3.88
4.36
4.83
5.14
5.55
6.16
6.04
1.51
6.77%
6.72%
—
14.54
EPS growth%
22.11
20.30
19.58
18.99
16.30
19.25
19.24
21.07
22.77
20.69
19.12
20.69
19.94
56
1.72
Bookvalue per sh¥
0.81
0.71
0.65
0.70
0.74
0.73
0.78
0.79
0.73
0.76
2.93
0.50%
(0.15%)
—
1.96
FCF per share¥
0.75
0.79
0.74
0.68
0.65
0.64
0.66
0.58
0.58
0.62
1.04
(1.07%)
(2.89%)
—
1.01
Dividend per sh¥
0.93
1.01
0.94
0.83
0.88
0.90
0.93
0.97
0.85
0.83
1.63
(1.31%)
(2.25%)
—
20.17
Div yield (avg)%
15.87
16.34
14.86
12.10
9.37
8.29
8.59
7.97
7.18
7.85
26.90
7.97
8.98
11
29.34
Payout ratio%
13.77
11.27
10.93
9.94
8.98
8.15
8.76
11.75
9.18
7.94
19.85
8.76
9.56
73
629.2
Shares (diluted)M
730.9
679.4
660.0
639.3
561.9
602.0
634.5
668.5
732.7
686.8
644.4
4.10%
(1.93%)
30
5.48
Buyback yield%
0.64
1.90
0.69
1.87
1.12
2.38
0.40
2.81
3.79
2.59
27.05
2.59
1.88
89
1.620
D/E ratiox
0.246
0.232
0.250
0.253
0.254
0.229
0.224
0.235
0.229
0.230
0.836
0.229
0.234
73
0.854
Enterprise value¥B
5.072
5.355
5.250
5.364
5.527
5.279
5.339
5.992
5.950
6.128
1.138
2.09%
2.66%
45
2.740
LT debt¥B
1.967
1.973
1.932
2.178
2.476
2.354
2.732
2.851
2.880
3.242
2.707
5.53%
4.76%
32
Revenue
¥4.144B
0.38%
1.00×
Cost of revenue
¥2.901B
0.38%
1.00×
Operating expenses
¥597.2M
0.64%
1.03×
Cash and investments
14.52%