3.950
Revenue¥B
4.366
4.528
4.636
4.743
4.886
4.911
5.135
5.265
5.474
5.586
4.401
2.71%
2.66%
72
23.96
Revenue growth%
4.73
2.56
5.32
2.96
2.43
5.05
6.55
5.92
4.36
2.83
23.49
5.05
4.54
32
17.40
Gross margin%
27.70
30.31
30.80
32.57
31.39
31.56
30.23
31.55
31.81
34.50
17.01
31.56
31.47
73
7.90
Operating margin%
2.54
4.92
7.84
10.07
12.52
14.47
12.51
12.20
12.23
10.17
7.88
12.23
11.18
57
29.31
Net margin%
16.79
17.31
16.52
18.06
18.01
16.14
16.86
17.34
16.75
16.14
5.65
16.75
16.83
56
22.72
P/E ratio (avg)x
32.63
31.40
30.00
30.34
32.56
36.43
40.90
46.71
47.02
45.66
34.25
45.66
34.53
52
31.16
EV/EBITx
43.89
45.00
45.61
49.54
45.74
44.88
43.95
47.99
48.59
48.74
24.30
47.99
45.68
33
20.52
FCF yield (avg)%
11.63
12.71
14.81
16.80
18.82
17.93
17.82
19.73
19.85
17.26
20.35
17.93
17.54
57
5.26
FCF margin%
17.90
17.60
18.87
20.01
17.81
20.46
23.03
20.91
23.85
24.97
4.60
23.03
20.23
13
0.213
FCF / Net incomex
0.886
0.865
0.886
0.865
0.919
0.941
0.987
1.004
0.902
0.924
0.664
0.941
0.910
62
23.51
ROIC%
21.33
18.41
16.05
14.41
15.28
15.20
17.35
16.33
15.72
18.47
13.67
16.33
16.19
43
12.11
Return on equity%
19.63
19.11
20.48
19.17
19.71
17.31
14.40
14.51
12.85
13.53
25.93
14.40
18.21
11
2.67
Return on assets%
14.22
16.48
17.52
18.99
16.33
14.60
12.73
14.03
15.81
14.95
2.46
14.60
15.38
15
1.60
EPS¥
3.44
3.40
3.76
4.18
4.09
4.01
3.79
3.95
4.19
4.83
1.79
3.41%
4.78%
—
20.77
EPS growth%
20.72
20.84
23.57
20.85
19.80
17.35
18.96
19.49
17.32
18.06
28.89
18.06
19.64
8
2.18
Bookvalue per sh¥
1.93
1.96
1.82
2.08
2.34
2.48
2.85
3.06
3.26
3.09
2.25
5.77%
5.95%
—
0.45
FCF per share¥
2.58
2.78
2.80
2.90
3.28
3.59
3.79
4.30
4.77
5.05
2.48
9.06%
8.92%
—
0.82
Dividend per sh¥
1.93
2.17
2.46
2.74
2.71
3.02
3.54
3.93
4.55
5.38
1.42
14.72%
11.21%
—
5.37
Div yield (avg)%
8.78
9.57
10.62
12.36
13.25
13.97
11.31
13.15
10.81
11.77
21.68
11.77
11.54
17
19.57
Payout ratio%
15.71
17.24
16.63
18.13
15.61
12.65
12.86
9.97
9.34
7.62
2.86
9.97
14.23
31
1.146
Shares (diluted)B
1.947
2.269
2.529
2.877
3.234
3.499
3.903
4.043
4.394
4.390
1.136
6.30%
9.07%
59
27.39
Buyback yield%
10.34
7.80
10.72
10.21
10.76
10.10
7.92
7.72
5.59
7.30
18.88
7.72
9.01
92
0.338
D/E ratiox
0.736
0.758
0.787
0.832
0.819
0.947
0.937
0.980
1.013
0.993
1.695
0.980
0.884
8
3.523
Enterprise value¥B
5.028
5.277
6.023
7.143
8.508
9.251
9.197
10.39
11.99
12.07
3.817
7.25%
9.17%
63
1.089
LT debt¥B
3.794
4.172
4.131
4.260
4.202
4.612
4.571
4.325
4.766
5.205
0.787
4.37%
3.49%
93
Revenue
¥5.586B
2.66%
1.00×
Cost of revenue
¥3.230B
2.92%
1.03×
Operating expenses
¥949.6M
2.48%
0.98×
Cash and investments
16.99%
Goodwill & intangibles
15.67%
Spread over hurdle
35.08%