9.346
Revenue¥B
9.875
10.03
10.21
10.57
11.08
11.37
11.85
12.19
12.61
12.97
10.02
3.19%
2.85%
24
14.06
Revenue growth%
33.99
32.89
30.99
33.39
36.03
35.26
37.71
38.49
37.06
35.05
18.69
37.06
35.15
21
10.93
Gross margin%
25.67
26.48
28.81
27.83
25.87
23.16
24.28
25.85
23.30
24.91
12.66
24.28
25.76
19
9.68
Operating margin%
1.76
2.02
4.75
7.12
9.97
7.70
8.01
10.46
12.98
13.70
14.35
10.46
7.85
90
28.35
Net margin%
4.44
1.76
3.97
4.86
4.64
4.31
3.18
6.16
7.43
5.57
3.76
5.57
4.54
27
25.19
P/E ratio (avg)x
29.94
31.99
35.33
39.89
47.87
48.55
52.68
57.62
62.66
64.65
8.482
57.62
48.21
18
7.145
EV/EBITx
25.06
27.84
24.65
21.95
24.05
21.67
23.67
20.77
21.92
21.11
11.68
21.67
22.81
94
4.81
FCF yield (avg)%
1.50
0.79
2.25
1.76
0.40
0.60
0.40
0.50
0.40
1.46
22.83
0.50
0.69
20
4.70
FCF margin%
24.06
23.18
20.24
23.21
24.74
27.59
29.31
31.52
32.78
31.01
26.84
31.01
26.17
79
1.448
FCF / Net incomex
1.891
1.857
1.768
1.879
2.005
2.244
2.590
2.680
2.864
2.859
1.061
2.680
2.124
90
28.13
ROIC%
18.96
21.61
23.43
21.44
19.43
21.18
24.15
21.91
22.04
22.90
29.67
22.04
21.76
84
23.66
Return on equity%
9.83
9.10
8.06
10.03
7.86
9.88
7.31
9.05
8.69
9.89
6.93
9.05
9.08
28
12.82
Return on assets%
23.80
26.10
27.62
27.38
26.05
24.17
24.71
24.21
26.86
28.33
25.69
24.71
26.07
80
15.35
EPS¥
12.80
11.87
12.73
12.93
11.95
10.90
11.72
11.23
9.79
8.82
16.05
(5.89%)
(2.81%)
—
29.28
EPS growth%
12.02
13.94
16.57
17.84
17.52
16.38
14.25
14.96
12.55
12.28
11.86
14.25
14.61
73
5.71
Bookvalue per sh¥
14.67
15.31
16.75
16.73
17.61
18.32
17.18
15.51
16.34
15.94
10.38
(1.98%)
1.11%
—
13.35
FCF per share¥
25.09
24.77
28.40
30.27
29.61
28.54
27.44
31.31
35.17
34.77
18.85
3.27%
4.75%
—
13.99
Dividend per sh¥
4.97
4.58
4.53
4.50
4.37
3.99
4.31
4.41
4.78
4.60
3.03
0.99%
(0.60%)
—
2.53
Div yield (avg)%
10.67
10.11
8.75
11.28
13.20
16.10
17.96
18.74
21.73
23.09
20.20
18.74
14.65
44
3.88
Payout ratio%
15.78
17.47
15.75
14.38
14.36
16.89
18.20
17.69
18.13
16.49
6.47
17.69
16.69
51
322.3
Shares (diluted)M
512.7
545.6
598.7
681.4
730.9
815.5
797.3
811.1
888.3
895.6
320.8
4.15%
6.19%
28
3.33
Buyback yield%
22.87
24.95
25.07
27.64
30.01
27.99
27.05
26.35
25.28
24.84
15.94
26.35
25.81
83
1.553
D/E ratiox
0.174
0.172
0.166
0.183
0.171
0.155
0.138
0.130
0.136
0.137
0.863
0.137
0.160
73
3.201
Enterprise value¥B
8.126
7.414
6.568
5.788
5.985
5.755
6.170
5.286
4.588
4.935
7.108
(3.78%)
(5.51%)
73
7.320
LT debt¥B
11.86
11.99
13.16
12.66
13.71
13.74
13.05
14.18
13.85
14.45
2.313
1.05%
1.99%
77
Revenue
¥12.97B
2.85%
1.00×
Cost of revenue
¥7.053B
2.77%
0.99×
Operating expenses
¥1.916B
3.40%
1.05×
Goodwill & intangibles
17.44%
Cash and investments
14.44%