8.056
Revenue¥B
8.170
8.378
8.524
8.669
8.878
9.286
9.635
10.11
10.40
10.89
8.953
4.17%
2.94%
24
21.12
Revenue growth%
22.91
21.81
24.21
24.68
26.79
25.04
24.67
25.05
24.69
22.24
29.77
24.69
24.67
92
22.75
Gross margin%
20.96
21.46
19.17
20.16
19.34
17.37
19.15
16.69
15.23
16.30
11.20
16.69
19.16
7
10.10
Operating margin%
29.40
27.85
25.52
25.96
23.49
21.17
22.70
24.24
26.80
23.92
24.45
23.92
24.88
88
21.08
Net margin%
29.00
30.73
31.83
31.60
29.18
31.59
28.76
30.49
32.31
31.94
14.85
31.59
31.16
14
9.150
P/E ratio (avg)x
15.14
14.70
15.22
16.56
14.68
15.19
13.92
13.57
13.61
13.35
34.76
13.61
14.69
45
23.11
EV/EBITx
18.65
20.36
20.70
19.96
22.83
25.02
24.69
25.49
29.63
31.73
12.65
25.49
23.76
49
19.71
FCF yield (avg)%
24.64
24.55
23.13
22.67
24.56
23.04
23.85
24.08
24.75
22.37
10.93
23.85
23.96
36
16.95
FCF margin%
30.74
28.84
28.79
26.57
24.96
22.22
20.19
21.30
23.65
22.00
13.57
22.00
24.30
28
1.333
FCF / Net incomex
3.537
3.671
3.731
3.911
3.845
4.140
4.546
4.903
4.998
5.038
0.673
4.903
4.026
21
24.50
ROIC%
27.75
29.29
31.68
28.85
30.99
33.33
31.51
30.36
33.01
35.21
11.34
33.01
31.25
18
7.77
Return on equity%
27.16
24.21
25.81
26.94
27.81
26.95
28.63
27.73
27.91
29.79
23.38
27.91
27.44
18
26.87
Return on assets%
1.54
0.40
0.40
1.44
3.66
2.07
4.31
3.33
0.40
2.48
22.06
2.48
1.80
35
6.55
EPS¥
4.43
5.33
5.33
6.27
6.40
6.73
7.98
8.33
9.12
9.94
7.28
9.20%
9.15%
—
5.97
EPS growth%
10.20
8.43
10.57
9.83
8.75
9.50
11.51
12.68
10.03
12.98
2.57
11.51
10.11
26
8.05
Bookvalue per sh¥
1.16
1.06
1.11
0.96
1.03
1.03
0.91
0.82
0.74
0.75
2.19
(6.24%)
(3.59%)
—
1.89
FCF per share¥
9.66
11.37
11.49
13.20
12.39
12.57
12.87
14.97
16.11
15.27
2.27
4.27%
4.32%
—
7.97
Dividend per sh¥
5.26
5.74
5.58
6.00
5.83
5.74
5.97
7.04
7.54
8.45
8.77
7.71%
5.23%
—
27.06
Div yield (avg)%
7.72
8.26
7.61
10.25
12.25
12.10
9.20
11.60
10.50
10.52
14.81
10.52
10.38
34
2.53
Payout ratio%
27.59
30.08
30.70
29.86
30.15
30.86
32.33
31.84
34.61
37.16
28.33
32.33
30.78
92
0.870
Shares (diluted)B
1.205
1.294
1.296
1.416
1.472
1.627
1.774
1.736
1.599
1.757
0.852
3.60%
5.09%
36
16.52
Buyback yield%
15.85
16.92
14.72
15.84
17.86
16.24
17.06
15.60
16.31
18.05
2.81
16.31
16.28
58
1.409
D/E ratiox
2.497
2.977
3.482
3.473
3.934
4.654
5.643
6.663
7.010
8.145
0.651
6.663
4.294
42
3.746
Enterprise value¥B
13.04
14.23
14.31
16.19
15.67
15.21
16.12
15.98
15.34
16.95
1.734
1.58%
2.66%
83
8.953
LT debt¥B
3.131
3.277
3.404
3.483
3.229
3.543
3.871
3.749
3.869
3.707
7.991
2.80%
1.78%
63
Revenue
¥10.89B
2.94%
1.00×
Cost of revenue
¥7.622B
2.94%
1.00×
Operating expenses
¥1.471B
3.45%
1.05×
Cash and investments
15.05%