6.332
Revenue¥B
4.148
4.476
4.950
5.306
5.784
6.202
6.702
7.166
7.637
8.191
6.797
7.21%
7.79%
72
15.59
Revenue growth%
10.20
10.30
8.29
10.19
13.06
13.47
11.43
11.56
12.55
12.21
3.80
12.21
11.50
76
8.12
Gross margin%
11.12
13.53
12.30
10.50
8.57
6.99
6.57
4.45
7.26
7.91
12.45
6.99
8.24
49
17.29
Operating margin%
13.74
13.67
16.19
16.58
16.18
14.57
15.06
12.88
10.78
10.25
21.24
12.88
14.16
83
11.35
Net margin%
23.59
23.37
22.98
23.34
23.00
24.02
22.74
20.05
17.39
14.93
13.62
20.05
22.99
20
33.13
P/E ratio (avg)x
34.18
34.32
34.29
39.46
46.49
53.71
51.87
58.87
68.41
72.32
14.59
58.87
49.18
43
27.89
EV/EBITx
14.66
14.84
14.73
12.95
11.14
10.46
9.972
9.632
8.609
7.400
13.82
9.632
10.80
10
4.97
FCF yield (avg)%
14.79
15.47
17.20
20.17
19.16
22.03
19.90
21.42
18.68
18.64
28.86
19.90
18.92
42
17.01
FCF margin%
4.93
7.89
8.08
10.50
13.01
14.01
16.33
16.57
14.71
12.74
16.26
14.71
12.88
79
1.247
FCF / Net incomex
0.422
0.444
0.450
0.437
0.440
0.474
0.467
0.531
0.588
0.635
1.674
0.531
0.459
54
25.82
ROIC%
19.70
19.96
18.26
19.59
17.59
19.33
17.28
17.82
19.64
21.36
21.33
19.33
19.46
88
21.89
Return on equity%
12.14
13.62
13.15
16.14
16.69
19.37
18.35
18.33
18.85
15.92
16.40
18.35
16.42
69
14.13
Return on assets%
25.99
26.85
26.55
28.96
26.86
29.59
27.38
29.21
32.15
32.29
19.82
29.59
28.17
17
2.31
EPS¥
2.94
3.36
3.59
3.97
3.71
4.13
3.82
4.32
4.94
5.17
2.53
6.87%
5.40%
—
7.91
EPS growth%
14.91
12.93
14.10
11.70
10.62
12.13
12.73
12.03
9.47
7.28
4.35
12.03
12.08
51
3.59
Bookvalue per sh¥
3.59
3.47
3.56
3.86
4.34
3.93
3.67
4.04
4.04
3.81
2.05
(2.59%)
1.53%
—
2.94
FCF per share¥
1.08
1.03
0.96
0.94
0.96
0.98
1.00
0.91
0.80
0.87
2.26
(1.93%)
(1.56%)
—
1.69
Dividend per sh¥
3.57
3.78
4.05
4.26
4.01
3.61
3.33
3.77
4.08
3.88
1.54
(0.67%)
(0.19%)
—
29.25
Div yield (avg)%
16.20
17.53
16.86
17.55
18.29
19.34
22.32
22.36
21.75
20.38
10.02
21.75
18.82
51
27.02
Payout ratio%
13.95
13.51
15.51
14.06
16.96
19.34
21.78
22.27
20.54
18.34
14.79
20.54
17.65
52
0.750
Shares (diluted)B
1.186
1.139
1.253
1.394
1.491
1.395
1.346
1.476
1.437
1.576
0.752
1.12%
3.20%
72
20.09
Buyback yield%
13.32
12.84
15.10
12.78
13.94
16.60
13.95
14.61
14.80
14.42
13.25
14.61
14.18
83
1.745
D/E ratiox
1.904
1.843
1.973
2.122
2.291
2.274
2.310
2.225
2.397
2.510
0.874
2.310
2.250
39
5.193
Enterprise value¥B
2.938
2.722
2.677
2.522
2.716
2.918
3.088
3.580
3.770
3.953
1.144
7.80%
3.65%
14
1.622
LT debt¥B
7.393
7.119
6.484
6.948
6.547
6.930
6.563
6.246
5.837
6.327
4.988
(0.68%)
(0.61%)
61
Revenue
¥8.191B
7.79%
1.00×
Cost of revenue
¥5.255B
7.77%
1.00×
Operating expenses
¥1.696B
8.03%
1.02×
Cash and investments
17.24%