3.856
Revenue¥B
3.076
3.299
3.471
3.626
3.902
4.121
4.327
4.656
4.842
5.046
3.952
5.28%
5.50%
36
6.00
Revenue growth%
27.04
28.60
27.15
28.23
26.94
24.73
21.91
23.66
23.09
23.09
21.44
23.09
25.83
60
27.09
Gross margin%
19.45
21.74
23.80
23.91
23.48
24.66
22.67
21.80
19.25
18.51
16.15
21.80
22.23
32
10.52
Operating margin%
33.35
35.58
33.42
30.99
28.37
28.60
29.75
27.13
27.02
27.90
17.36
27.90
29.18
21
19.94
Net margin%
12.77
10.36
11.77
14.73
16.66
13.81
14.19
14.41
12.73
13.88
9.10
13.88
13.84
48
24.57
P/E ratio (avg)x
22.23
24.11
22.25
23.46
21.22
23.00
21.51
19.85
21.07
19.53
20.64
21.07
21.87
45
21.25
EV/EBITx
33.15
33.51
31.41
32.63
28.62
28.36
25.59
23.98
26.12
23.47
35.47
25.59
28.49
63
11.12
FCF yield (avg)%
10.49
8.90
6.25
7.64
6.06
8.95
8.46
7.83
6.70
4.20
4.05
7.83
7.73
42
27.61
FCF margin%
16.74
15.79
17.65
15.35
17.86
18.26
21.25
22.74
24.24
22.31
6.04
22.31
18.06
63
1.497
FCF / Net incomex
1.472
1.440
1.658
1.848
1.842
1.790
1.710
1.764
1.724
1.737
1.323
1.737
1.730
85
11.50
ROIC%
24.20
23.40
22.03
21.55
24.08
22.04
21.68
23.24
24.32
27.27
15.13
23.24
23.32
9
22.80
Return on equity%
7.54
7.66
8.40
6.08
7.21
7.36
5.87
6.43
6.76
6.07
22.21
6.43
6.99
74
22.27
Return on assets%
13.91
12.25
12.56
11.49
8.51
7.66
8.95
7.45
7.61
8.22
23.56
7.66
8.73
53
7.29
EPS¥
2.81
2.72
2.93
3.29
3.22
3.18
3.79
4.09
4.75
5.23
7.54
10.23%
7.92%
—
22.10
EPS growth%
10.13
9.27
11.96
13.69
12.41
10.51
8.01
8.14
10.52
11.52
18.90
10.51
10.51
72
5.83
Bookvalue per sh¥
3.65
3.47
3.11
2.86
2.96
3.02
3.24
3.31
2.96
2.66
1.99
(2.09%)
(4.17%)
—
5.86
FCF per share¥
6.31
6.60
6.21
5.56
5.80
5.52
5.75
5.13
5.10
5.54
6.81
(0.89%)
(0.70%)
—
5.87
Dividend per sh¥
5.16
5.43
5.74
6.01
5.72
6.24
6.75
7.33
7.35
8.34
5.75
7.85%
6.26%
—
20.22
Div yield (avg)%
12.76
11.30
13.07
10.87
13.42
16.15
13.38
13.90
11.12
9.91
16.00
13.38
12.92
74
8.11
Payout ratio%
32.83
34.30
34.50
31.87
33.96
31.18
31.23
30.45
30.13
32.23
20.17
31.18
32.05
50
660.6
Shares (diluted)M
696.3
750.3
794.6
885.6
811.1
743.1
727.2
809.5
894.5
890.2
680.0
1.88%
3.39%
61
26.06
Buyback yield%
14.23
11.83
10.06
9.72
8.42
10.92
11.87
13.62
10.69
8.69
16.06
10.92
10.81
87
1.486
D/E ratiox
1.871
1.747
2.012
2.097
2.074
2.176
2.448
2.442
2.541
2.699
1.127
2.448
2.136
56
5.881
Enterprise value¥B
7.756
8.272
10.01
10.20
11.03
12.98
15.71
18.26
18.02
21.21
0.690
13.97%
10.86%
72
4.969
LT debt¥B
3.521
3.712
3.907
3.687
3.888
3.745
4.083
4.125
4.496
4.401
4.609
2.51%
2.84%
86
Revenue
¥5.046B
5.50%
1.00×
Cost of revenue
¥2.733B
5.48%
1.00×
Operating expenses
¥685.4M
6.61%
1.11×
Cash and investments
18.13%
Goodwill & intangibles
15.67%