5.716
Revenue¥B
4.739
4.756
4.962
5.145
5.334
5.489
5.603
5.775
5.940
5.971
6.054
2.28%
2.35%
82
7.84
Revenue growth%
16.96
15.41
13.18
10.40
10.61
8.83
7.26
8.73
6.73
5.28
22.62
7.26
9.62
68
18.41
Gross margin%
20.85
22.08
22.02
22.20
20.78
18.81
19.09
18.20
15.76
18.71
22.39
18.71
19.93
20
22.25
Operating margin%
29.52
27.86
26.78
29.49
32.26
32.99
30.73
32.20
31.65
30.71
11.58
31.65
30.72
80
10.79
Net margin%
23.75
25.58
27.69
28.46
29.95
30.26
28.57
26.49
24.38
25.09
9.62
26.49
27.09
72
20.04
P/E ratio (avg)x
51.65
53.46
59.16
67.05
76.61
72.39
72.55
84.09
92.62
106.1
24.76
84.09
72.47
33
18.98
EV/EBITx
25.15
24.72
25.27
28.08
30.69
31.75
28.58
30.04
27.29
24.79
26.55
28.58
27.68
19
21.11
FCF yield (avg)%
21.69
22.00
24.22
23.72
24.06
24.61
24.42
24.87
22.91
19.94
29.76
24.42
23.89
13
6.22
FCF margin%
0.40
2.08
1.05
2.41
3.80
1.79
2.61
3.24
4.95
7.01
11.84
3.24
2.51
6
1.634
FCF / Net incomex
1.816
1.727
1.678
1.631
1.717
1.729
1.765
1.626
1.771
1.969
1.101
1.765
1.728
76
3.84
ROIC%
31.24
31.90
34.22
33.67
33.23
34.15
34.12
36.07
38.34
37.10
13.70
36.07
34.13
38
22.88
Return on equity%
27.87
29.29
30.57
32.95
35.30
36.79
36.32
36.02
34.35
33.69
7.42
36.02
34.02
46
19.94
Return on assets%
18.26
20.85
22.88
20.26
21.16
19.20
19.68
18.40
21.14
21.77
4.51
19.68
20.55
82
0.79
EPS¥
0.27
0.28
0.29
0.33
0.33
0.37
0.39
0.41
0.48
0.49
0.85
8.34%
8.11%
—
3.79
EPS growth%
10.78
10.11
9.69
10.13
8.19
9.66
6.92
5.94
3.62
4.68
4.25
5.94
8.92
24
0.70
Bookvalue per sh¥
0.70
0.65
0.65
0.57
0.59
0.51
0.46
0.46
0.46
0.46
0.48
(4.54%)
(3.16%)
—
0.81
FCF per share¥
1.35
1.40
1.67
1.90
1.90
2.09
2.42
2.43
2.79
2.77
0.45
7.89%
7.36%
—
0.33
Dividend per sh¥
0.31
0.31
0.30
0.29
0.27
0.29
0.28
0.30
0.32
0.31
0.92
2.46%
(0.35%)
—
29.68
Div yield (avg)%
23.66
23.91
24.89
22.55
24.59
26.03
27.37
30.06
31.82
29.33
2.91
29.33
25.46
55
10.22
Payout ratio%
14.32
12.89
13.94
15.19
12.59
13.92
11.17
13.92
16.51
13.63
15.03
13.92
13.92
51
2.561
Shares (diluted)B
2.189
2.200
2.319
2.294
2.252
2.111
1.979
1.894
2.070
2.349
2.582
0.85%
(0.35%)
28
12.34
Buyback yield%
22.14
19.31
20.91
21.74
19.08
21.23
21.11
18.78
21.41
24.30
18.10
21.23
21.17
78
1.641
D/E ratiox
1.230
1.452
1.540
1.684
1.864
1.910
2.088
2.123
2.319
2.510
1.203
2.123
1.887
70
1.593
Enterprise value¥B
7.689
9.272
9.431
11.28
11.93
11.93
12.73
14.74
15.71
16.56
6.253
6.78%
9.59%
40
4.923
LT debt¥B
5.627
5.947
6.574
6.109
6.501
7.263
7.724
7.299
8.166
8.165
6.063
4.66%
3.41%
7
Revenue
¥5.971B
2.35%
1.00×
Cost of revenue
¥3.232B
2.02%
0.97×
Operating expenses
¥1.041B
2.49%
1.01×
Cash and investments
15.43%