4.625
Revenue¥B
8.412
8.536
8.704
8.785
8.972
9.392
9.822
10.39
10.98
11.22
4.740
4.57%
3.02%
81
14.72
Revenue growth%
28.88
30.75
29.53
32.18
34.01
31.78
31.00
29.59
31.64
29.17
14.21
31.00
30.87
17
5.65
Gross margin%
3.76
6.42
6.72
8.88
6.90
9.69
8.88
7.53
6.32
6.89
8.55
7.53
6.89
13
21.14
Operating margin%
18.83
21.36
24.20
21.83
22.59
23.18
25.23
22.33
21.83
21.69
15.68
22.33
22.08
88
13.65
Net margin%
15.29
17.86
15.78
13.27
12.31
11.13
10.92
11.18
8.51
10.02
18.61
10.92
11.74
38
19.77
P/E ratio (avg)x
24.41
23.84
25.62
27.36
26.87
29.37
28.88
29.75
35.19
41.22
10.10
29.75
28.12
85
8.810
EV/EBITx
33.09
37.33
41.70
41.96
47.42
44.22
44.39
49.34
54.30
56.25
15.65
49.34
44.31
92
10.12
FCF yield (avg)%
24.46
23.28
24.59
25.71
23.01
23.69
23.03
20.06
17.74
17.96
4.02
20.06
23.15
77
7.46
FCF margin%
7.41
8.57
6.60
5.39
7.76
6.81
5.47
5.33
5.46
5.24
14.94
5.46
6.04
45
0.875
FCF / Net incomex
1.540
1.635
1.622
1.663
1.671
1.696
1.686
1.871
1.835
1.850
0.723
1.835
1.679
5
6.17
ROIC%
16.36
14.48
16.36
15.39
15.76
15.38
17.77
20.37
22.07
21.49
15.82
20.37
16.36
81
23.31
Return on equity%
7.56
9.91
12.34
14.32
12.09
14.60
14.40
15.86
16.63
17.45
19.20
15.86
14.36
39
24.11
Return on assets%
7.32
5.93
6.44
4.76
2.27
2.15
0.40
0.40
0.68
0.40
21.18
0.40
2.21
29
1.73
EPS¥
3.32
3.54
3.73
3.64
3.65
3.62
4.02
4.25
4.01
4.38
1.93
3.75%
4.02%
—
13.32
EPS growth%
8.14
6.66
9.20
7.28
10.10
8.12
10.54
12.90
13.69
13.07
16.92
12.90
9.65
15
4.17
Bookvalue per sh¥
5.58
6.20
6.71
7.33
7.30
8.49
8.67
9.93
9.31
9.55
2.55
5.53%
7.16%
—
1.91
FCF per share¥
4.50
4.84
5.58
6.23
7.44
8.80
10.20
9.96
10.39
11.88
3.19
9.82%
11.63%
—
5.61
Dividend per sh¥
2.08
2.07
2.17
2.02
2.30
2.48
2.73
2.58
2.51
2.57
2.31
2.27%
1.64%
—
24.74
Div yield (avg)%
28.29
28.95
26.83
29.44
29.10
30.60
28.02
26.75
24.69
21.86
11.97
26.75
28.16
71
8.59
Payout ratio%
8.89
7.91
8.39
5.57
7.62
7.01
5.01
7.02
4.78
6.54
7.75
6.54
7.02
17
601.1
Shares (diluted)M
646.5
674.1
747.8
775.6
710.6
649.0
685.9
608.6
642.3
568.1
591.6
(4.38%)
(2.04%)
47
8.21
Buyback yield%
23.15
25.28
23.47
21.59
20.83
22.49
24.75
25.55
24.91
26.83
19.71
24.91
24.11
38
1.669
D/E ratiox
1.854
1.763
1.968
2.295
2.653
2.783
2.759
2.682
2.648
2.650
0.795
2.682
2.649
41
6.947
Enterprise value¥B
3.541
3.168
2.838
3.024
2.749
2.513
2.419
2.496
2.146
2.215
1.614
(4.22%)
(4.30%)
46
3.993
LT debt¥B
4.339
4.680
4.536
4.765
4.963
5.378
5.112
4.794
4.741
4.621
8.844
(1.42%)
1.04%
78
Revenue
¥11.22B
3.02%
1.00×
Cost of revenue
¥5.122B
3.07%
1.01×
Operating expenses
¥2.282B
2.65%
0.97×
Cash and investments
19.44%