4.753
Revenue¥B
4.108
4.299
4.565
4.732
4.897
5.091
5.431
5.764
6.095
6.283
4.873
5.11%
4.76%
27
26.04
Revenue growth%
17.32
14.82
17.43
19.87
19.72
17.69
17.44
16.80
19.19
17.60
11.67
17.60
17.52
15
23.75
Gross margin%
15.81
14.50
11.69
12.41
9.93
10.01
8.27
9.66
12.45
11.79
8.96
10.01
11.74
85
25.33
Operating margin%
11.69
10.47
9.41
10.64
13.57
12.75
13.43
16.19
14.08
12.11
23.65
13.43
12.43
37
15.10
Net margin%
14.92
12.47
11.05
11.14
11.27
11.25
10.69
7.85
7.08
9.53
8.35
9.53
11.09
66
35.71
P/E ratio (avg)x
20.98
24.01
25.12
25.10
24.48
26.36
28.70
31.14
35.29
39.32
19.29
31.14
25.74
65
33.56
EV/EBITx
28.43
24.76
23.57
23.64
23.78
24.96
21.77
22.93
24.74
24.05
13.76
24.05
23.91
78
22.39
FCF yield (avg)%
9.16
10.44
11.39
13.18
14.36
13.75
15.64
16.32
14.42
15.28
13.66
15.28
14.05
53
22.92
FCF margin%
17.09
18.15
18.80
21.61
23.47
21.60
21.99
19.12
16.29
13.67
6.03
19.12
18.96
34
0.188
FCF / Net incomex
0.887
0.842
0.905
0.989
1.000
0.980
1.077
0.991
0.988
0.924
0.523
0.988
0.984
56
28.52
ROIC%
9.42
10.83
12.29
14.40
16.77
17.76
19.77
18.68
19.14
19.48
5.46
19.14
17.26
28
6.18
Return on equity%
12.37
11.17
9.19
11.29
11.90
14.11
11.50
9.97
11.73
12.58
7.06
11.73
11.62
17
25.18
Return on assets%
22.28
22.29
23.14
23.44
24.71
25.13
24.19
24.63
25.48
23.38
4.77
24.63
23.81
21
2.18
EPS¥
4.03
4.04
4.58
4.75
4.93
5.08
5.65
5.78
6.85
6.80
2.35
6.65%
6.52%
—
12.29
EPS growth%
25.21
25.92
26.44
24.32
26.83
28.30
27.60
29.42
28.86
31.62
5.72
28.86
27.22
79
1.02
Bookvalue per sh¥
2.32
2.59
2.75
2.97
2.94
2.85
2.59
2.37
2.66
2.62
0.56
(2.31%)
1.74%
—
2.67
FCF per share¥
1.13
1.13
1.13
1.21
1.30
1.39
1.58
1.55
1.44
1.37
2.08
1.06%
1.16%
—
2.22
Dividend per sh¥
0.85
0.89
0.97
1.09
1.09
1.11
1.24
1.34
1.48
1.43
1.73
5.67%
6.79%
—
28.65
Div yield (avg)%
7.32
9.12
9.05
11.87
13.72
11.62
11.21
9.63
8.05
8.00
9.82
9.63
9.37
50
5.94
Payout ratio%
12.53
14.98
14.22
14.10
12.22
10.74
12.39
10.72
11.87
9.93
3.03
10.74
12.30
20
511.5
Shares (diluted)M
425.4
459.4
424.1
449.8
386.6
392.9
401.7
361.2
362.0
363.8
511.9
(1.21%)
(2.44%)
69
28.20
Buyback yield%
23.04
24.45
26.92
25.67
28.50
28.73
29.43
26.53
23.95
25.75
26.77
26.53
26.14
91
0.874
D/E ratiox
1.485
1.613
1.626
1.460
1.304
1.183
1.238
1.382
1.477
1.532
1.576
1.382
1.469
35
2.595
Enterprise value¥B
7.566
8.195
9.286
10.80
11.24
12.34
12.21
13.51
15.64
16.49
2.477
7.97%
8.39%
89
0.845
LT debt¥B
1.027
1.140
1.289
1.354
1.334
1.550
1.534
1.539
1.595
1.667
4.818
4.55%
6.45%
19
Revenue
¥6.283B
4.76%
1.00×
Cost of revenue
¥4.084B
5.02%
1.03×
Operating expenses
¥1.267B
4.71%
1.00×
Cash and investments
20.04%
Goodwill & intangibles
16.66%