5.680
Revenue¥B
4.025
4.295
4.468
4.747
5.064
5.444
5.613
6.033
6.434
6.802
6.258
6.08%
6.13%
13
3.64
Revenue growth%
13.49
14.81
16.65
18.45
18.72
19.26
16.73
18.14
19.03
19.51
8.07
19.03
18.29
7
25.24
Gross margin%
11.60
10.74
9.65
12.04
10.78
10.51
11.21
12.42
9.45
11.45
5.49
11.21
10.99
67
23.02
Operating margin%
39.14
36.98
35.72
34.72
33.95
32.89
34.55
32.42
32.60
29.60
8.07
32.60
34.25
81
22.12
Net margin%
9.32
9.38
7.21
6.97
4.66
5.29
7.99
9.91
10.89
9.96
8.62
9.91
8.65
46
26.10
P/E ratio (avg)x
46.90
55.80
59.06
65.50
76.31
91.57
98.23
96.58
103.1
107.8
22.39
98.23
83.94
26
6.881
EV/EBITx
14.40
16.24
16.53
18.91
20.46
21.56
25.47
25.46
26.17
28.30
32.05
25.47
21.01
59
14.62
FCF yield (avg)%
6.19
6.14
6.57
9.55
11.11
11.56
10.01
9.83
8.05
8.82
8.47
9.83
9.19
74
11.33
FCF margin%
15.18
13.65
13.44
11.78
9.78
8.86
8.20
6.27
4.62
3.14
19.03
6.27
9.32
46
1.039
FCF / Net incomex
1.262
1.213
1.097
1.066
1.170
1.054
1.162
1.301
1.384
1.553
0.296
1.301
1.192
86
17.44
ROIC%
21.68
18.98
17.26
17.81
17.17
18.15
17.00
16.19
18.97
18.24
9.70
18.15
17.98
21
28.04
Return on equity%
18.64
19.93
19.69
20.39
17.61
16.75
15.12
17.35
20.00
22.77
25.86
17.35
19.17
91
3.66
Return on assets%
9.78
10.12
8.63
10.51
8.92
8.94
7.39
5.14
3.18
5.19
15.08
5.19
8.78
57
0.94
EPS¥
4.27
4.18
4.23
4.05
4.18
3.84
4.21
4.36
4.11
3.78
1.05
(1.98%)
(0.10%)
—
12.36
EPS growth%
35.64
33.69
36.30
37.44
38.23
39.44
37.88
38.90
36.89
37.71
14.24
37.88
37.57
61
2.87
Bookvalue per sh¥
2.18
2.06
1.85
1.67
1.78
1.60
1.57
1.40
1.51
1.63
3.67
(1.65%)
(2.19%)
—
1.40
FCF per share¥
5.00
4.86
5.20
5.76
5.57
5.33
5.61
6.34
6.69
7.27
3.66
5.48%
5.50%
—
1.56
Dividend per sh¥
7.03
7.52
8.64
9.59
9.51
10.40
9.93
10.59
11.29
11.62
5.62
4.09%
5.93%
—
8.00
Div yield (avg)%
2.96
1.40
0.40
0.40
2.58
0.61
0.40
0.40
0.40
0.40
3.75
0.40
0.40
30
21.66
Payout ratio%
24.91
24.15
27.15
28.44
25.99
24.41
25.78
25.20
22.84
22.74
24.43
24.41
25.06
37
0.787
Shares (diluted)B
0.877
0.967
0.998
0.948
1.014
0.997
1.116
1.173
1.223
1.411
0.824
6.84%
4.20%
92
16.23
Buyback yield%
16.96
17.41
15.60
17.64
19.21
17.65
15.70
16.34
16.21
14.94
14.74
16.21
16.65
22
1.392
D/E ratiox
0.293
0.339
0.368
0.387
0.429
0.430
0.497
0.511
0.517
0.511
0.167
0.511
0.429
83
6.838
Enterprise value¥B
1.042
1.061
1.186
1.252
1.249
1.423
1.437
1.567
1.659
1.771
4.413
7.24%
6.90%
78
6.128
LT debt¥B
3.155
3.073
2.876
2.916
2.729
2.796
2.982
2.749
2.447
2.642
3.814
(0.64%)
(1.98%)
91
Revenue
¥6.802B
6.13%
1.00×
Cost of revenue
¥3.497B
6.19%
1.01×
Operating expenses
¥1.473B
6.02%
0.99×
Cash and investments
18.65%
Goodwill & intangibles
17.97%
Property and equipment
16.77%