4.153
Revenue¥B
7.923
8.314
8.753
9.405
10.09
10.61
11.42
11.95
12.48
13.29
4.565
5.68%
6.11%
90
18.83
Revenue growth%
10.71
8.22
5.90
4.62
3.33
3.37
1.90
4.64
5.91
4.31
6.51
4.31
4.63
81
23.65
Gross margin%
10.36
10.82
8.55
7.84
9.09
10.39
8.84
11.57
11.30
11.58
13.96
11.30
10.38
14
9.35
Operating margin%
9.85
12.56
15.05
13.48
10.94
13.80
16.55
13.77
15.19
18.10
8.81
15.19
13.79
35
14.02
Net margin%
20.80
22.09
23.14
25.12
26.46
25.84
23.92
25.34
25.55
23.39
4.29
25.34
24.52
9
17.58
P/E ratio (avg)x
35.20
31.72
28.53
26.21
28.76
27.78
27.25
27.28
29.64
31.58
7.475
27.78
28.65
72
14.62
EV/EBITx
44.17
46.62
54.59
55.19
59.69
57.00
56.14
58.48
61.69
64.04
26.98
58.48
56.57
93
20.60
FCF yield (avg)%
26.92
28.66
26.65
26.29
28.27
25.47
28.21
28.65
27.43
29.27
2.88
28.21
27.82
24
4.27
FCF margin%
22.71
23.86
25.88
27.88
28.94
30.87
28.24
29.77
28.37
29.31
16.53
29.31
28.31
62
0.607
FCF / Net incomex
1.267
1.216
1.331
1.430
1.421
1.292
1.379
1.498
1.346
1.216
0.106
1.346
1.338
47
17.94
ROIC%
20.43
21.77
23.24
24.08
21.44
23.95
24.02
26.14
28.15
26.07
7.45
26.07
23.99
89
6.98
Return on equity%
9.97
12.14
13.27
15.30
13.84
11.82
13.21
13.48
15.58
15.42
5.65
13.48
13.38
85
24.59
Return on assets%
2.54
0.40
2.04
3.37
0.82
0.40
2.58
5.57
5.67
6.19
17.75
5.57
2.56
50
0.54
EPS¥
0.22
0.25
0.26
0.26
0.27
0.26
0.30
0.33
0.33
0.38
0.59
7.15%
7.07%
—
16.42
EPS growth%
24.93
24.38
22.15
19.47
18.12
16.57
15.39
18.24
16.74
16.69
14.91
16.69
18.18
72
0.45
Bookvalue per sh¥
0.48
0.54
0.54
0.54
0.60
0.59
0.57
0.57
0.55
0.61
0.29
0.43%
3.00%
—
0.39
FCF per share¥
0.73
0.72
0.70
0.71
0.72
0.75
0.79
0.76
0.77
0.80
0.32
2.16%
0.25%
—
0.57
Dividend per sh¥
0.34
0.32
0.34
0.39
0.41
0.39
0.44
0.43
0.44
0.45
0.18
1.89%
4.11%
—
8.50
Div yield (avg)%
7.66
8.22
8.23
9.39
11.34
8.55
6.56
6.27
4.90
6.02
3.34
6.27
7.94
12
4.13
Payout ratio%
18.36
19.55
20.13
17.89
19.95
18.50
16.03
15.60
12.81
11.15
23.82
15.60
18.12
87
6.746
Shares (diluted)B
6.162
6.324
6.600
6.012
6.226
6.310
5.720
6.046
6.432
6.859
6.438
1.95%
0.36%
90
20.31
Buyback yield%
13.77
12.12
11.48
9.64
6.90
8.30
7.20
4.23
2.36
2.42
17.92
4.23
7.75
8
0.747
D/E ratiox
0.226
0.220
0.203
0.216
0.204
0.187
0.201
0.191
0.186
0.186
1.144
0.187
0.202
17
2.588
Enterprise value¥B
4.399
5.161
5.233
5.396
5.992
7.136
8.624
10.34
11.00
13.33
4.819
17.34%
12.98%
83
7.334
LT debt¥B
1.397
1.543
1.407
1.318
1.313
1.188
1.078
1.197
1.264
1.432
2.890
1.75%
0.64%
22
Revenue
¥13.29B
6.11%
1.00×
Cost of revenue
¥6.471B
5.86%
0.98×
Operating expenses
¥3.017B
5.82%
0.97×
Cash and investments
15.76%