5.077
Revenue¥B
5.952
5.922
5.873
6.008
5.997
6.110
6.188
6.131
6.025
6.054
5.524
0.19%
0.45%
13
28.70
Revenue growth%
19.14
17.87
19.18
21.37
22.02
22.90
23.25
25.47
25.98
27.08
17.80
25.47
22.46
56
25.02
Gross margin%
0.40
1.05
0.40
3.28
2.19
3.26
1.52
0.40
0.40
0.40
10.24
0.40
0.73
23
12.31
Operating margin%
16.03
16.70
14.49
13.27
11.10
13.59
12.13
12.30
14.93
17.89
29.21
13.59
14.04
95
26.75
Net margin%
27.98
29.56
29.13
29.06
27.46
28.26
30.07
29.37
32.04
31.97
27.26
30.07
29.25
11
20.37
P/E ratio (avg)x
26.04
26.03
28.76
29.15
27.82
30.69
29.10
28.33
28.04
26.62
19.44
28.33
28.19
70
23.72
EV/EBITx
43.39
48.33
48.96
45.92
47.10
46.13
47.67
51.24
53.39
49.68
30.42
49.68
48.00
69
8.54
FCF yield (avg)%
13.69
15.21
14.86
13.23
13.51
16.28
17.56
18.50
18.25
16.52
27.02
17.56
15.74
49
13.89
FCF margin%
9.58
9.82
7.54
8.11
9.00
10.00
11.04
12.64
11.40
12.11
25.44
11.40
9.91
42
0.827
FCF / Net incomex
1.370
1.432
1.460
1.385
1.364
1.402
1.538
1.633
1.546
1.656
1.388
1.546
1.446
48
22.62
ROIC%
3.21
1.76
0.40
2.42
4.65
6.96
4.21
4.42
4.43
1.88
4.89
4.42
3.71
15
16.80
Return on equity%
9.11
8.02
7.03
9.04
8.68
10.20
8.46
6.01
5.66
4.62
6.53
6.01
8.24
82
21.51
Return on assets%
26.25
27.90
26.88
24.06
22.13
21.75
23.42
25.74
26.78
24.93
19.38
24.93
25.33
55
9.38
EPS¥
11.58
11.25
10.38
10.60
10.04
9.71
10.04
10.63
9.90
10.34
10.21
0.59%
(1.66%)
—
7.45
EPS growth%
13.69
14.75
14.89
13.97
12.53
11.07
12.91
13.61
14.71
12.38
13.64
12.91
13.65
65
5.93
Bookvalue per sh¥
18.77
20.35
23.65
22.75
22.15
25.57
28.19
33.05
37.79
37.74
6.33
11.25%
7.28%
—
13.07
FCF per share¥
2.74
2.41
2.09
2.23
1.99
2.05
1.98
1.70
1.46
1.47
6.03
(5.87%)
(7.18%)
—
4.04
Dividend per sh¥
8.39
7.85
8.73
8.97
8.91
9.35
9.41
9.96
9.81
8.78
8.58
(0.29%)
0.94%
—
22.99
Div yield (avg)%
9.47
11.84
9.08
10.60
13.32
15.01
14.00
11.35
8.61
7.57
25.48
11.35
10.97
14
20.21
Payout ratio%
13.71
15.30
14.43
15.79
15.51
15.81
12.86
13.16
12.67
13.32
13.03
13.16
14.07
78
310.3
Shares (diluted)M
304.8
270.0
267.9
240.4
246.0
237.2
242.5
266.5
248.5
218.3
307.1
(2.36%)
(2.81%)
64
4.76
Buyback yield%
33.49
36.42
35.64
33.18
34.04
32.33
32.23
30.45
32.95
32.34
14.78
32.33
33.07
83
0.445
D/E ratiox
0.844
0.801
0.824
0.973
0.982
1.150
1.257
1.215
1.183
1.280
1.221
1.215
1.066
34
5.716
Enterprise value¥B
5.827
6.122
5.696
5.238
5.141
5.030
5.249
5.222
5.865
6.444
6.363
4.62%
0.41%
73
5.861
LT debt¥B
1.558
1.640
1.818
2.123
2.104
2.339
2.648
2.595
2.808
2.925
3.637
6.81%
6.77%
34
Revenue
¥6.054B
0.45%
1.00×
Cost of revenue
¥3.495B
0.48%
1.00×
Operating expenses
¥1.175B
0.24%
0.98×
Cash and investments
14.69%