3.398
Revenue¥B
7.866
7.934
8.168
8.203
8.440
8.578
8.652
8.704
8.679
8.560
3.743
0.28%
1.00%
51
18.92
Revenue growth%
19.04
21.99
19.20
19.06
18.13
18.09
15.58
16.92
14.50
14.19
5.15
15.58
18.11
11
14.58
Gross margin%
19.33
17.32
19.21
20.70
19.22
20.22
19.28
16.70
17.15
14.97
27.90
17.15
19.21
40
5.89
Operating margin%
19.98
22.89
20.41
22.71
22.52
22.69
24.93
22.55
23.26
24.19
17.30
23.26
22.70
26
29.34
Net margin%
28.58
31.15
33.03
35.50
32.58
33.56
33.31
35.20
33.04
35.39
9.03
33.56
33.17
95
33.23
P/E ratio (avg)x
40.95
44.70
52.72
61.70
60.77
66.14
79.03
85.82
98.84
114.4
19.20
85.82
63.92
37
29.00
EV/EBITx
24.26
26.27
27.30
24.24
25.77
24.67
23.40
21.14
18.56
18.19
25.50
21.14
24.25
55
29.63
FCF yield (avg)%
13.17
10.38
12.87
14.63
17.20
17.28
16.29
15.79
13.66
13.01
10.31
15.79
14.15
50
3.13
FCF margin%
15.45
16.40
17.58
20.09
20.81
23.68
23.07
21.56
23.67
20.77
21.18
23.07
20.79
22
1.552
FCF / Net incomex
0.151
0.161
0.166
0.170
0.191
0.201
0.189
0.201
0.210
0.223
0.119
0.201
0.190
66
24.48
ROIC%
10.75
11.99
10.47
12.80
14.56
14.90
16.78
14.39
15.72
13.25
14.37
14.90
13.82
54
17.01
Return on equity%
2.50
2.41
1.55
1.92
2.39
3.45
2.90
4.24
2.90
4.13
20.51
3.45
2.70
22
22.43
Return on assets%
32.45
31.68
31.93
30.14
31.83
30.87
31.91
33.29
31.06
31.81
4.34
31.81
31.82
46
0.16
EPS¥
0.12
0.12
0.14
0.14
0.15
0.15
0.15
0.15
0.15
0.14
0.17
(0.96%)
1.18%
—
28.08
EPS growth%
14.23
11.61
12.40
9.93
9.36
7.71
8.45
6.62
7.46
7.66
24.21
7.66
8.91
33
0.09
Bookvalue per sh¥
0.54
0.60
0.62
0.60
0.70
0.70
0.69
0.67
0.77
0.73
0.35
0.99%
4.56%
—
0.07
FCF per share¥
0.26
0.27
0.31
0.34
0.39
0.39
0.38
0.38
0.42
0.47
0.29
3.52%
6.95%
—
0.28
Dividend per sh¥
0.13
0.12
0.14
0.16
0.17
0.21
0.20
0.21
0.22
0.26
0.23
8.78%
9.51%
—
15.42
Div yield (avg)%
6.24
7.90
7.58
6.33
3.71
2.06
4.88
4.43
1.69
0.40
29.36
2.06
4.66
11
7.10
Payout ratio%
21.97
22.67
20.16
21.96
23.57
22.35
19.57
19.04
21.69
20.05
26.51
20.05
21.83
64
5.152
Shares (diluted)B
3.773
4.012
4.382
4.612
4.279
4.169
4.103
3.562
3.202
3.415
5.164
(4.41%)
(1.91%)
18
8.39
Buyback yield%
27.85
27.76
26.25
27.31
27.94
30.43
33.15
34.84
32.73
32.64
27.64
32.73
29.19
75
1.020
D/E ratiox
2.318
2.078
2.068
1.823
1.615
1.592
1.714
1.665
1.532
1.395
1.308
1.592
1.690
35
4.093
Enterprise value¥B
2.581
2.516
2.653
2.740
2.423
2.324
2.126
1.885
1.671
1.755
2.234
(6.25%)
(3.93%)
30
6.679
LT debt¥B
5.891
5.794
6.846
7.004
7.169
7.173
7.149
7.643
7.573
8.955
0.920
4.55%
4.28%
94
Revenue
¥8.560B
1.00%
1.00×
Cost of revenue
¥5.992B
1.00%
1.00×
Operating expenses
¥1.757B
0.54%
0.96×
Cash and investments
16.46%