3.280
Revenue¥B
2.302
2.489
2.688
2.880
3.058
3.199
3.436
3.661
3.895
4.200
3.384
6.56%
6.82%
65
8.51
Revenue growth%
23.04
24.77
23.63
21.56
18.64
16.44
19.30
21.09
19.24
22.02
5.17
19.30
21.33
55
14.05
Gross margin%
12.37
13.03
10.82
9.25
8.56
7.30
9.54
8.17
6.70
4.27
13.50
7.30
8.91
55
26.09
Operating margin%
12.10
14.16
15.86
14.38
16.74
17.47
19.30
16.91
19.75
19.32
29.15
19.30
16.82
85
21.07
Net margin%
11.66
13.33
11.88
14.53
15.36
13.51
13.13
12.60
12.53
10.30
22.60
12.60
12.87
95
28.43
P/E ratio (avg)x
20.90
23.23
26.67
29.72
32.57
36.32
35.12
35.76
38.87
36.13
25.57
36.13
33.85
59
34.08
EV/EBITx
50.79
55.37
60.30
62.54
74.32
81.43
97.07
108.0
114.9
111.2
25.12
108.0
77.87
87
14.42
FCF yield (avg)%
4.95
7.38
5.79
5.33
7.09
4.61
6.63
8.25
8.09
5.93
7.71
6.63
6.28
10
23.44
FCF margin%
33.55
36.47
33.66
33.42
32.73
32.97
32.70
31.79
30.37
28.69
6.37
31.79
32.85
49
0.468
FCF / Net incomex
1.030
0.944
1.064
1.164
1.310
1.371
1.420
1.305
1.286
1.163
0.239
1.305
1.225
27
23.77
ROIC%
15.88
13.36
10.89
9.54
8.33
7.13
6.83
5.48
3.54
5.43
11.17
5.48
7.73
65
9.78
Return on equity%
12.69
11.18
13.70
13.93
15.80
18.68
17.18
17.69
15.38
16.82
10.74
17.18
15.59
16
19.73
Return on assets%
27.65
25.35
27.47
27.56
27.41
27.99
27.80
26.45
26.13
25.97
5.06
26.45
27.44
61
2.82
EPS¥
0.56
0.50
0.51
0.51
0.57
0.58
0.63
0.71
0.68
0.67
2.91
3.37%
0.90%
—
8.10
EPS growth%
8.31
10.85
13.83
16.46
16.55
15.83
14.36
15.54
14.38
12.02
19.31
14.38
14.37
61
2.31
Bookvalue per sh¥
1.70
1.62
1.72
1.75
1.88
1.88
1.95
1.99
2.05
2.22
1.60
3.37%
3.75%
—
0.48
FCF per share¥
3.25
3.45
3.40
3.25
3.65
3.79
4.07
4.00
4.35
4.31
0.74
3.37%
2.84%
—
1.95
Dividend per sh¥
1.85
1.79
1.88
1.94
2.22
2.38
2.48
2.96
2.86
3.05
1.79
6.58%
6.39%
—
24.37
Div yield (avg)%
18.87
18.81
19.61
20.68
23.37
22.42
24.48
21.50
20.05
20.40
27.54
21.50
20.54
31
14.39
Payout ratio%
12.05
12.28
12.53
13.48
10.67
8.10
7.96
10.06
7.99
6.75
13.55
7.99
10.36
19
763.5
Shares (diluted)M
847.3
745.4
758.3
651.2
642.4
574.3
593.6
588.4
590.8
564.4
744.9
(2.56%)
(3.87%)
24
13.75
Buyback yield%
21.98
24.26
26.52
24.85
26.63
28.58
31.25
30.75
32.55
30.45
10.82
30.75
27.61
16
1.512
D/E ratiox
0.253
0.296
0.288
0.282
0.339
0.359
0.420
0.450
0.518
0.553
1.791
0.450
0.349
29
2.298
Enterprise value¥B
2.515
2.396
2.433
2.606
2.967
2.910
3.159
3.377
3.214
3.032
0.632
0.43%
1.07%
35
0.197
LT debt¥B
0.788
0.855
0.819
0.756
0.836
0.786
0.880
0.792
0.712
0.662
1.738
(4.55%)
(1.96%)
71
Revenue
¥4.200B
6.82%
1.00×
Cost of revenue
¥2.940B
6.82%
1.00×
Operating expenses
¥532.5M
6.10%
0.93×
Cash and investments
16.20%