0.235
Revenue¥B
3.030
3.282
3.565
3.738
4.017
4.198
4.491
4.821
5.260
5.511
0.243
6.53%
6.95%
81
8.82
Revenue growth%
18.46
15.93
17.63
19.55
19.50
16.66
17.84
17.95
16.03
17.90
10.30
17.84
17.87
87
25.28
Gross margin%
21.12
19.21
17.84
15.81
18.12
17.11
14.40
16.64
19.34
19.66
13.33
17.11
17.98
53
22.89
Operating margin%
14.91
17.53
17.81
20.67
18.14
21.10
18.52
16.26
18.87
18.42
5.05
18.52
18.28
50
23.27
Net margin%
13.43
13.98
13.63
15.09
18.03
21.02
20.10
21.81
23.72
26.47
26.73
21.81
19.07
16
37.48
P/E ratio (avg)x
32.33
29.52
33.27
36.75
35.43
33.08
30.94
32.99
30.00
32.43
24.49
32.43
32.71
64
6.752
EV/EBITx
19.67
23.13
22.71
27.39
30.18
31.51
33.52
35.08
39.41
45.19
9.384
35.08
30.84
36
23.32
FCF yield (avg)%
14.53
11.62
9.24
10.86
13.70
15.40
15.73
17.68
16.80
18.75
24.17
16.80
14.97
42
29.34
FCF margin%
14.50
17.33
19.94
20.88
18.80
17.75
19.35
20.25
21.77
22.53
21.54
20.25
19.64
86
0.208
FCF / Net incomex
2.505
2.756
3.224
3.201
3.531
4.121
4.364
5.113
5.548
5.586
1.776
5.113
3.826
89
20.25
ROIC%
22.84
25.63
22.77
24.21
26.24
26.03
26.83
26.56
28.19
29.70
20.90
26.83
26.13
81
9.68
Return on equity%
11.51
13.35
15.63
15.76
17.99
15.33
16.25
17.93
16.95
14.44
22.01
16.25
15.70
88
3.65
Return on assets%
1.29
2.34
2.43
3.02
4.31
7.10
8.78
11.13
11.48
13.40
25.55
11.13
5.70
49
6.61
EPS¥
24.45
24.92
25.30
23.43
23.97
24.25
24.02
25.82
22.54
20.20
7.14
(3.36%)
(1.33%)
—
5.22
EPS growth%
17.55
15.95
17.65
15.35
14.18
12.34
12.47
11.54
8.85
8.13
13.78
11.54
13.33
82
18.76
Bookvalue per sh¥
37.68
38.24
37.83
42.38
43.23
47.10
50.78
49.38
44.53
41.00
14.62
(1.06%)
1.33%
—
16.08
FCF per share¥
19.80
20.87
20.88
18.99
20.08
22.04
23.07
22.82
21.10
18.32
25.04
(1.82%)
(0.47%)
—
21.31
Dividend per sh¥
15.16
16.50
15.58
16.63
18.12
19.20
18.31
19.42
20.63
20.02
9.40
2.01%
3.85%
—
10.15
Div yield (avg)%
13.46
13.42
14.06
15.26
17.20
16.53
16.07
15.24
17.02
19.29
12.64
16.53
15.67
69
29.31
Payout ratio%
16.83
17.15
14.24
13.56
11.82
10.06
12.45
14.01
12.61
12.00
8.34
12.45
13.08
8
252.9
Shares (diluted)M
305.6
272.0
282.2
262.8
289.8
318.1
297.1
276.2
293.0
321.5
260.1
2.10%
0.69%
75
15.78
Buyback yield%
31.13
29.61
32.14
34.31
31.55
30.72
31.30
30.30
32.66
35.43
14.70
31.30
31.42
23
0.614
D/E ratiox
0.988
1.188
1.309
1.567
1.659
1.877
2.058
2.472
2.918
2.951
0.613
2.472
1.768
79
5.154
Enterprise value¥B
6.254
6.573
7.709
9.057
10.29
11.43
11.34
10.96
11.21
11.03
4.296
1.39%
7.53%
24
5.853
LT debt¥B
2.666
2.698
2.969
3.219
3.134
2.848
3.097
3.081
3.006
2.708
2.963
(2.88%)
(1.09%)
74
Revenue
¥5.511B
6.95%
1.00×
Cost of revenue
¥3.293B
6.84%
0.99×
Operating expenses
¥1.249B
7.38%
1.04×
Cash and investments
18.93%
Goodwill & intangibles
14.45%