5.524
Revenue¥B
6.730
6.784
6.934
7.139
7.405
7.553
7.488
7.470
7.763
8.051
6.096
1.69%
1.70%
67
17.50
Revenue growth%
21.88
23.93
24.19
25.19
25.21
25.99
25.43
25.77
28.15
26.97
3.87
25.99
25.32
37
26.05
Gross margin%
15.90
18.17
15.54
16.72
18.13
17.39
19.97
17.47
16.54
15.96
3.54
17.39
17.05
79
11.57
Operating margin%
21.51
23.13
24.15
25.14
27.05
29.85
32.40
33.94
35.39
36.49
6.38
33.94
28.45
20
3.80
Net margin%
12.79
14.97
14.00
11.73
11.71
11.63
14.39
11.82
13.74
11.56
29.06
11.82
12.30
68
32.13
P/E ratio (avg)x
27.52
24.83
28.02
26.82
26.43
26.34
25.77
24.24
24.73
24.95
25.05
24.95
26.05
55
25.16
EV/EBITx
48.71
51.93
56.64
57.61
68.71
78.09
83.19
90.35
92.00
105.7
22.46
90.35
73.40
26
18.08
FCF yield (avg)%
4.33
3.40
0.85
0.40
0.40
0.40
0.40
1.71
0.40
3.14
3.07
0.40
0.63
25
19.24
FCF margin%
9.19
10.39
11.02
12.17
9.96
9.55
11.11
13.43
12.13
10.24
27.92
11.11
10.70
14
1.700
FCF / Net incomex
0.194
0.214
0.229
0.236
0.259
0.267
0.284
0.317
0.344
0.334
0.150
0.317
0.263
52
21.05
ROIC%
6.78
7.63
5.01
6.18
5.79
7.25
4.56
3.15
3.99
6.73
3.56
4.56
5.98
82
12.77
Return on equity%
6.34
5.79
6.56
4.31
6.88
7.63
7.08
9.44
9.02
9.07
28.05
9.02
6.98
64
5.89
Return on assets%
17.22
18.05
17.55
16.95
14.54
14.18
13.84
16.66
15.07
13.56
12.03
14.18
15.87
73
0.42
EPS¥
1.81
2.06
2.42
2.67
2.91
3.28
3.48
4.05
4.54
5.04
0.45
11.66%
12.82%
—
25.32
EPS growth%
30.52
31.60
33.57
33.38
36.03
38.91
39.76
37.39
34.93
35.90
3.34
37.39
35.41
75
1.18
Bookvalue per sh¥
0.86
0.86
0.77
0.71
0.75
0.83
0.77
0.78
0.75
0.84
0.76
2.21%
(1.01%)
—
0.52
FCF per share¥
1.05
1.07
1.13
1.25
1.39
1.46
1.54
1.57
1.53
1.58
1.11
2.63%
3.69%
—
0.94
Dividend per sh¥
0.32
0.32
0.38
0.42
0.50
0.58
0.68
0.77
0.90
0.91
1.10
12.87%
13.22%
—
19.93
Div yield (avg)%
1.27
3.34
4.74
5.99
4.18
4.96
7.28
5.67
7.34
10.26
16.15
7.28
5.32
44
2.30
Payout ratio%
22.58
24.97
24.72
24.90
24.04
24.96
26.55
27.55
30.45
29.93
15.39
27.55
24.97
60
6.284
Shares (diluted)B
5.312
5.422
5.352
5.065
4.602
4.925
4.898
5.165
5.057
4.666
5.957
0.28%
(0.92%)
32
23.69
Buyback yield%
16.98
19.87
17.02
14.44
13.23
12.46
10.28
12.74
14.95
14.24
10.78
12.74
14.34
59
1.004
D/E ratiox
1.848
2.172
2.110
2.513
2.459
2.866
3.159
3.292
3.520
3.963
1.070
3.292
2.690
68
3.363
Enterprise value¥B
1.156
1.182
1.180
1.039
1.107
1.137
0.982
1.058
0.908
0.824
6.957
(5.75%)
(4.63%)
65
5.286
LT debt¥B
6.137
5.788
5.960
5.509
5.642
5.672
5.905
5.929
5.662
5.083
10.21
(2.06%)
(1.87%)
56
Revenue
¥8.051B
1.70%
1.00×
Cost of revenue
¥3.563B
1.31%
0.96×
Operating expenses
¥1.851B
2.42%
1.07×
Cash and investments
14.81%