1.580
Revenue¥B
5.639
5.664
5.802
5.809
5.882
5.892
6.014
5.896
5.898
5.777
1.692
(0.36%)
0.11%
91
4.42
Revenue growth%
14.65
15.33
16.49
15.81
13.42
15.41
18.00
18.19
15.42
15.96
3.71
15.96
15.61
82
15.10
Gross margin%
4.31
7.23
4.48
4.70
4.46
6.32
5.43
4.65
4.79
2.06
17.53
4.79
4.68
77
26.92
Operating margin%
3.30
3.07
4.02
1.89
2.17
0.48
0.40
3.39
4.23
4.56
29.89
3.39
3.19
72
2.35
Net margin%
10.28
9.65
10.34
8.80
6.38
4.09
5.94
4.20
4.39
5.92
15.46
4.39
6.16
29
32.90
P/E ratio (avg)x
34.30
32.44
31.18
30.59
32.30
36.63
42.48
42.25
45.87
53.25
20.60
42.48
35.46
24
24.64
EV/EBITx
12.08
12.48
14.00
14.49
13.99
13.96
12.93
13.90
12.82
12.13
14.24
12.93
13.41
47
13.02
FCF yield (avg)%
9.43
11.43
12.42
9.91
7.73
5.15
2.55
1.54
0.40
0.69
19.65
1.54
6.44
64
3.27
FCF margin%
5.37
4.28
3.29
4.70
4.18
2.10
0.84
0.40
2.72
0.40
2.56
0.84
3.00
32
1.081
FCF / Net incomex
1.716
1.860
2.085
2.332
2.216
2.196
2.194
2.480
2.835
3.160
1.526
2.480
2.206
31
2.18
ROIC%
22.77
23.79
24.83
27.04
27.44
28.08
26.06
28.25
27.70
30.60
11.43
28.08
27.24
24
24.27
Return on equity%
1.05
0.40
3.35
4.61
3.02
1.70
3.86
3.79
5.08
5.78
28.60
3.86
3.57
48
15.17
Return on assets%
20.98
19.81
18.72
16.10
14.36
13.40
11.64
11.35
10.34
13.27
19.10
11.64
13.88
27
6.96
EPS¥
2.87
2.81
2.46
2.26
2.11
2.23
2.34
2.12
2.09
1.91
7.44
(1.97%)
(3.98%)
—
3.49
EPS growth%
10.78
10.68
13.09
11.84
12.19
10.39
11.61
11.64
12.58
10.10
22.73
11.61
11.62
27
6.55
Bookvalue per sh¥
6.86
7.63
7.73
7.14
6.62
7.30
8.09
7.87
7.95
7.27
9.82
1.90%
(0.36%)
—
2.08
FCF per share¥
7.11
7.34
7.61
7.47
7.94
7.85
8.69
9.53
11.35
12.98
2.01
10.34%
6.18%
—
4.50
Dividend per sh¥
4.87
5.00
5.80
6.61
7.60
8.35
9.31
8.99
9.95
9.75
2.05
5.10%
8.47%
—
10.39
Div yield (avg)%
0.40
0.40
2.86
2.90
5.52
3.94
2.16
4.97
7.00
7.41
28.11
4.97
3.42
51
9.06
Payout ratio%
16.66
14.79
14.70
15.69
18.03
17.63
20.31
17.68
18.95
17.99
11.28
17.99
17.65
47
137.5
Shares (diluted)M
121.5
106.8
98.18
96.39
82.45
76.94
71.21
60.37
63.07
68.12
137.1
(3.75%)
(6.05%)
19
3.13
Buyback yield%
26.29
26.42
28.57
27.23
27.18
26.60
27.62
27.25
25.24
25.94
23.84
26.60
26.89
84
1.566
D/E ratiox
1.063
1.192
1.125
1.297
1.195
1.117
1.126
1.059
1.224
1.185
0.977
1.126
1.156
59
0.356
Enterprise value¥B
3.168
2.806
2.640
2.342
2.503
2.334
2.003
1.980
2.035
2.107
4.172
(3.38%)
(3.22%)
68
4.270
LT debt¥B
0.889
0.928
0.787
0.749
0.794
0.690
0.599
0.601
0.522
0.540
2.347
(7.44%)
(5.00%)
67
Revenue
¥5.777B
0.11%
1.00×
Cost of revenue
¥3.429B
(0.02%)
0.99×
Operating expenses
¥1.090B
0.65%
1.06×
Cash and investments
18.31%