6.854
Revenue¥B
5.346
5.588
5.607
5.594
5.789
5.998
6.240
6.478
6.508
6.515
7.334
2.39%
2.06%
79
11.58
Revenue growth%
9.19
9.03
9.35
12.06
10.30
11.98
13.74
12.48
14.99
13.25
26.99
13.25
12.02
93
3.93
Gross margin%
26.93
26.41
24.46
23.66
24.46
27.05
27.35
28.91
28.35
27.95
28.25
27.95
26.99
81
11.53
Operating margin%
4.46
6.18
3.89
4.02
2.69
0.83
0.40
3.08
2.55
2.09
2.57
2.09
2.88
10
28.19
Net margin%
16.03
13.66
15.81
16.50
17.30
16.21
17.17
20.06
19.71
18.17
22.51
18.17
16.83
62
16.98
P/E ratio (avg)x
18.92
17.06
16.70
17.54
16.99
18.21
17.94
17.78
18.70
19.20
25.69
18.21
17.86
52
34.86
EV/EBITx
29.55
31.50
33.97
32.45
31.51
29.37
26.70
27.10
27.24
25.97
27.38
27.10
29.46
48
9.84
FCF yield (avg)%
12.84
15.66
13.72
13.05
11.34
8.84
7.24
7.07
9.27
11.32
29.58
8.84
11.33
91
7.95
FCF margin%
9.92
8.47
11.43
12.44
12.21
14.70
12.37
11.84
14.57
11.66
11.68
12.37
12.02
14
1.682
FCF / Net incomex
1.186
1.081
1.009
1.103
1.067
1.096
1.163
1.035
1.065
0.918
1.454
1.065
1.074
32
16.43
ROIC%
14.54
11.63
13.98
14.06
14.01
11.81
14.33
17.31
14.61
17.59
25.08
14.61
14.19
42
5.52
Return on equity%
2.02
3.58
4.41
7.34
9.89
10.96
12.97
12.92
15.14
18.14
10.40
12.97
10.43
45
3.20
Return on assets%
32.83
30.19
27.69
25.21
27.96
26.85
26.57
27.26
24.99
22.14
18.97
26.57
27.06
53
10.37
EPS¥
17.96
19.10
20.87
19.16
17.02
17.28
17.40
18.29
17.89
19.06
11.46
2.29%
1.36%
—
9.05
EPS growth%
2.75
1.54
0.40
3.05
1.76
1.58
0.40
0.40
2.92
4.48
17.07
1.58
1.67
27
17.40
Bookvalue per sh¥
25.83
27.86
28.49
29.76
27.86
30.27
32.98
32.08
34.66
36.00
7.46
5.26%
2.21%
—
4.38
FCF per share¥
15.26
17.77
17.48
19.06
20.03
19.94
21.87
23.14
22.35
23.13
4.15
2.92%
4.66%
—
11.83
Dividend per sh¥
16.74
15.65
15.02
15.20
16.24
16.86
17.67
15.97
15.09
16.74
28.48
0.61%
(0.12%)
—
8.38
Div yield (avg)%
28.54
30.80
32.33
34.57
35.88
35.04
33.77
33.53
32.60
32.76
14.65
33.53
33.15
30
7.67
Payout ratio%
15.49
18.18
19.53
16.89
18.47
20.82
22.21
21.24
21.29
23.46
8.39
21.29
20.18
86
137.0
Shares (diluted)M
159.6
179.4
208.5
207.3
221.3
225.0
264.6
299.7
351.2
338.3
138.1
8.86%
7.48%
76
23.52
Buyback yield%
0.40
0.40
0.40
0.40
2.52
3.62
4.19
2.46
3.77
6.42
23.33
3.77
2.49
80
0.625
D/E ratiox
1.468
1.328
1.201
1.149
1.238
1.370
1.336
1.456
1.335
1.341
1.332
1.341
1.335
66
3.528
Enterprise value¥B
2.240
2.145
2.177
2.139
1.921
1.970
2.142
1.839
1.743
1.695
7.156
(2.47%)
(2.43%)
45
6.757
LT debt¥B
1.858
1.765
1.965
2.143
2.451
2.718
2.866
3.179
3.393
3.913
5.061
9.81%
8.02%
21
Revenue
¥6.515B
2.06%
1.00×
Cost of revenue
¥4.201B
2.28%
1.02×
Operating expenses
¥1.090B
1.84%
0.98×
Cash and investments
19.35%