1.228
Revenue¥B
4.768
4.913
5.212
5.449
5.743
6.042
6.413
6.862
7.368
7.798
1.276
6.31%
5.36%
21
21.14
Revenue growth%
2.68
2.78
1.87
3.80
3.61
5.97
7.68
5.45
3.88
1.11
25.43
5.45
3.70
18
28.25
Gross margin%
9.71
9.39
8.58
5.86
5.27
2.92
5.14
2.88
3.73
1.13
17.58
2.92
5.21
5
25.27
Operating margin%
16.04
15.06
12.41
15.10
15.15
17.55
18.64
20.71
21.47
23.47
26.88
20.71
16.80
68
7.23
Net margin%
15.11
12.55
9.80
9.25
11.97
11.55
10.78
7.84
7.48
8.36
20.76
8.36
10.29
80
35.77
P/E ratio (avg)x
6.010
6.226
6.753
7.153
6.763
6.853
7.220
7.669
7.633
7.395
30.31
7.395
7.003
30
15.85
EV/EBITx
34.75
38.36
37.74
36.27
39.85
42.58
49.39
57.03
54.37
59.41
13.45
54.37
41.22
23
9.89
FCF yield (avg)%
27.99
26.88
29.03
29.57
26.76
26.14
28.74
27.46
26.41
28.40
28.31
27.46
27.72
15
7.25
FCF margin%
29.24
31.09
31.26
31.64
34.07
32.71
30.60
31.72
34.49
32.12
14.97
32.12
31.68
34
1.679
FCF / Net incomex
0.179
0.184
0.184
0.199
0.200
0.202
0.182
0.164
0.172
0.160
1.796
0.172
0.183
65
11.22
ROIC%
15.51
16.92
18.96
17.56
16.03
18.94
21.46
20.88
19.10
22.06
25.41
20.88
18.95
42
16.77
Return on equity%
10.50
12.40
9.85
9.73
7.59
5.44
3.59
4.77
3.32
2.88
26.33
3.59
6.52
77
29.42
Return on assets%
2.19
2.51
4.21
5.47
8.21
7.99
9.79
12.33
13.83
15.85
18.21
12.33
8.10
75
0.56
EPS¥
0.25
0.24
0.25
0.27
0.26
0.25
0.27
0.25
0.25
0.23
0.59
(2.39%)
(1.67%)
—
15.50
EPS growth%
6.84
9.28
7.19
6.96
3.99
5.09
6.19
4.79
1.87
0.83
25.17
4.79
5.64
23
0.39
Bookvalue per sh¥
0.43
0.41
0.44
0.47
0.49
0.49
0.55
0.59
0.64
0.67
0.50
6.61%
5.10%
—
0.24
FCF per share¥
0.66
0.73
0.81
0.79
0.86
0.97
1.06
1.13
1.11
1.15
0.82
5.96%
5.82%
—
0.34
Dividend per sh¥
0.28
0.32
0.31
0.36
0.38
0.42
0.45
0.51
0.59
0.65
0.16
11.12%
8.97%
—
4.53
Div yield (avg)%
19.31
21.83
22.73
23.10
24.39
26.54
28.85
31.62
33.89
31.41
11.11
31.41
25.46
13
25.24
Payout ratio%
13.81
15.07
18.05
20.41
21.82
22.79
25.72
26.72
26.28
26.35
14.16
26.28
22.30
45
3.235
Shares (diluted)B
2.760
2.750
2.916
2.573
2.819
2.937
3.150
3.308
3.315
3.237
3.249
2.81%
1.21%
64
14.72
Buyback yield%
23.03
22.85
21.48
23.81
21.56
19.80
20.76
21.06
19.42
17.68
3.93
19.80
21.27
64
0.657
D/E ratiox
0.999
1.199
1.250
1.265
1.432
1.523
1.722
1.733
1.714
1.746
1.323
1.722
1.477
14
8.267
Enterprise value¥B
4.995
5.130
5.146
5.435
4.964
5.235
5.381
5.270
5.340
5.797
6.168
3.15%
1.66%
30
1.383
LT debt¥B
1.707
1.577
1.575
1.637
1.597
1.799
1.671
1.515
1.415
1.285
1.622
(4.25%)
(2.59%)
46
Revenue
¥7.798B
5.36%
1.00×
Cost of revenue
¥3.264B
5.29%
0.99×
Operating expenses
¥1.923B
5.94%
1.06×
Cash and investments
19.21%
Goodwill & intangibles
18.05%