4.351
Revenue¥B
3.021
3.259
3.550
3.766
4.051
4.281
4.549
4.821
5.199
5.710
4.668
7.11%
7.53%
38
7.04
Revenue growth%
12.15
12.77
14.89
12.26
10.37
7.78
7.98
9.04
10.87
11.95
4.62
9.04
11.41
39
17.74
Gross margin%
4.32
4.84
2.52
5.40
2.94
4.65
4.67
7.61
4.91
5.90
9.17
4.91
4.76
25
12.64
Operating margin%
26.71
27.50
26.64
24.19
23.37
26.25
26.53
26.30
26.63
27.74
14.23
26.53
26.58
91
20.61
Net margin%
26.25
25.29
24.03
21.07
20.62
20.56
23.19
24.93
23.50
20.61
15.73
23.19
23.35
14
27.39
P/E ratio (avg)x
49.89
58.99
57.21
57.89
62.42
68.76
72.09
73.66
81.73
94.41
37.82
73.66
65.59
35
15.41
EV/EBITx
27.21
25.59
25.24
27.68
28.95
30.37
33.21
38.25
42.30
42.88
28.14
38.25
29.66
57
20.63
FCF yield (avg)%
26.07
25.69
24.38
26.03
25.10
26.41
28.71
30.33
32.09
30.09
26.91
30.09
26.24
46
10.75
FCF margin%
2.93
1.45
2.05
1.68
1.65
1.48
0.40
0.40
2.33
2.53
21.52
1.48
1.67
55
0.624
FCF / Net incomex
0.741
0.794
0.751
0.653
0.682
0.583
0.621
0.653
0.707
0.669
0.251
0.653
0.675
79
4.38
ROIC%
7.49
9.40
7.95
6.08
3.67
5.45
4.91
2.96
0.40
0.40
10.04
2.96
5.18
16
20.35
Return on equity%
14.42
14.48
11.62
12.33
11.05
13.27
12.93
11.33
10.49
8.79
28.76
11.33
11.98
71
9.76
Return on assets%
6.03
5.16
8.06
5.41
2.47
4.89
4.66
7.28
6.59
5.54
10.92
5.54
5.47
93
1.69
EPS¥
1.00
1.01
1.08
1.15
1.31
1.26
1.27
1.20
1.22
1.43
1.88
1.75%
4.09%
—
26.08
EPS growth%
13.35
10.82
13.09
14.10
14.96
13.66
12.34
14.04
16.66
13.94
13.57
13.94
13.80
27
1.45
Bookvalue per sh¥
0.66
0.69
0.79
0.90
1.02
1.02
1.05
1.08
1.12
1.21
0.45
3.43%
5.60%
—
1.17
FCF per share¥
1.01
1.02
0.97
1.00
0.91
0.98
0.96
0.92
0.98
0.89
1.01
(0.46%)
(1.88%)
—
0.85
Dividend per sh¥
0.84
0.84
0.89
0.81
0.84
0.75
0.78
0.72
0.61
0.65
0.36
(5.09%)
(2.83%)
—
14.63
Div yield (avg)%
20.05
18.23
17.69
18.76
20.73
22.13
21.17
23.50
25.36
23.88
19.81
23.50
20.95
30
5.57
Payout ratio%
9.54
12.23
13.43
12.63
13.22
12.85
15.01
14.70
17.36
16.30
6.54
15.01
13.33
23
1.073
Shares (diluted)B
0.852
0.858
0.794
0.694
0.773
0.756
0.794
0.854
0.854
0.805
1.078
0.82%
(1.47%)
19
18.78
Buyback yield%
13.21
12.52
10.38
9.85
10.72
9.78
7.36
10.24
9.59
7.49
9.11
9.59
10.05
30
1.714
D/E ratiox
1.552
1.575
1.487
1.461
1.273
1.087
1.031
0.979
0.875
0.927
1.072
0.979
1.180
40
4.472
Enterprise value¥B
2.487
2.671
2.821
3.084
3.261
3.170
3.311
3.385
3.580
3.818
1.443
3.21%
4.40%
64
4.364
LT debt¥B
1.685
1.555
1.608
1.586
1.573
1.453
1.383
1.240
1.245
1.166
2.513
(5.82%)
(4.38%)
54
Revenue
¥5.710B
7.53%
1.00×
Cost of revenue
¥3.997B
7.53%
1.00×
Operating expenses
¥1.129B
6.78%
0.93×
Cash and investments
16.13%