0.303
Revenue¥B
2.330
2.328
2.309
2.386
2.440
2.515
2.534
2.607
2.607
2.578
0.315
1.11%
1.12%
55
5.02
Revenue growth%
5.71
7.13
7.39
8.76
9.92
12.53
13.32
16.19
15.41
12.46
3.48
13.32
11.19
81
7.82
Gross margin%
7.78
6.44
6.18
8.37
10.22
10.67
10.31
13.16
14.91
17.51
16.80
13.16
10.27
42
27.08
Operating margin%
22.60
24.20
24.48
25.34
24.11
26.87
27.92
29.35
31.62
30.08
26.65
29.35
26.11
16
8.30
Net margin%
12.49
11.75
9.21
10.75
13.20
13.84
15.99
16.42
15.98
17.84
27.97
15.99
13.52
66
28.58
P/E ratio (avg)x
36.66
42.03
38.99
39.77
38.77
37.77
43.39
40.83
37.98
39.89
12.72
39.89
39.38
54
24.85
EV/EBITx
32.65
35.67
35.98
34.77
34.53
38.20
38.87
37.32
36.57
35.35
28.43
37.32
35.83
58
8.41
FCF yield (avg)%
14.24
16.92
14.46
14.16
14.76
12.88
10.27
10.53
8.02
5.38
4.79
10.27
13.52
63
28.78
FCF margin%
10.01
8.72
10.20
8.54
8.93
8.49
11.33
8.80
9.28
7.16
13.71
8.80
8.87
48
0.567
FCF / Net incomex
1.346
1.392
1.386
1.246
1.158
1.258
1.142
1.020
0.926
0.860
1.522
1.020
1.202
66
11.27
ROIC%
10.35
8.13
6.25
8.01
5.79
6.27
7.16
4.30
4.34
2.29
28.32
4.34
6.26
53
5.56
Return on equity%
29.80
29.28
27.81
26.92
28.43
29.09
26.17
28.05
29.00
28.86
8.68
28.86
28.65
72
4.23
Return on assets%
12.68
14.03
13.71
10.73
8.88
6.16
8.78
10.23
11.12
9.71
17.75
9.71
10.48
66
2.27
EPS¥
1.32
1.52
1.54
1.53
1.65
1.61
1.86
1.91
2.15
2.30
2.51
6.88%
7.53%
—
26.14
EPS growth%
15.53
14.52
17.31
18.17
20.05
20.04
22.97
25.90
24.00
26.53
13.01
24.00
20.04
70
2.76
Bookvalue per sh¥
3.87
3.81
3.87
3.60
3.66
4.04
4.07
4.14
4.44
4.34
0.98
3.45%
1.44%
—
0.94
FCF per share¥
1.76
1.77
1.89
2.05
2.10
2.23
2.31
2.08
1.79
1.91
1.72
(1.88%)
1.55%
—
1.57
Dividend per sh¥
1.19
1.33
1.34
1.53
1.45
1.48
1.50
1.65
1.73
1.64
1.96
2.50%
3.31%
—
27.92
Div yield (avg)%
11.04
9.50
7.70
8.49
10.94
11.56
13.61
15.36
12.63
13.71
13.48
13.61
11.30
92
25.19
Payout ratio%
6.76
8.98
6.69
9.60
12.43
14.25
15.30
18.08
15.09
12.27
8.81
15.09
12.35
32
518.9
Shares (diluted)M
483.1
456.9
514.4
539.1
540.9
565.2
519.1
490.1
535.4
551.8
519.6
0.40%
1.40%
80
9.80
Buyback yield%
26.61
26.03
26.22
26.05
24.88
24.40
22.95
24.70
22.44
20.44
7.90
22.95
24.79
8
1.742
D/E ratiox
0.207
0.197
0.206
0.185
0.205
0.222
0.197
0.218
0.206
0.226
1.625
0.218
0.206
81
1.550
Enterprise value¥B
0.564
0.566
0.564
0.523
0.579
0.588
0.548
0.520
0.586
0.569
2.406
(0.33%)
0.52%
74
2.186
LT debt¥B
1.961
2.128
2.219
2.239
2.537
2.758
2.731
3.174
3.052
3.397
2.136
6.01%
7.10%
18
Revenue
¥2.578B
1.12%
1.00×
Cost of revenue
¥1.631B
1.26%
1.01×
Operating expenses
¥295.2M
0.07%
0.90×
Cash and investments
16.06%
Goodwill & intangibles
16.06%