4.983
Revenue¥B
5.445
5.400
5.411
5.321
5.285
5.364
5.265
5.283
5.258
5.397
5.100
0.42%
(0.02%)
29
14.91
Revenue growth%
18.62
15.99
17.20
20.18
19.55
22.27
20.81
22.89
23.37
20.84
8.17
22.27
20.50
50
2.68
Gross margin%
25.10
25.81
28.01
29.26
26.48
24.60
26.57
28.65
29.81
32.64
17.40
28.65
27.29
17
17.55
Operating margin%
22.55
20.41
19.92
22.91
23.50
25.43
28.35
27.53
28.36
31.26
25.72
28.35
24.46
93
6.89
Net margin%
19.27
21.76
23.76
23.91
23.98
22.80
23.64
24.57
23.91
24.90
22.27
23.91
23.84
26
33.05
P/E ratio (avg)x
41.89
45.12
49.24
53.19
50.13
54.87
51.71
56.98
63.77
73.43
34.98
56.98
52.45
83
16.69
EV/EBITx
59.08
65.85
78.29
87.92
90.99
107.1
129.2
134.0
135.3
149.8
30.14
134.0
99.06
8
9.07
FCF yield (avg)%
5.74
6.78
8.36
9.24
7.93
10.30
11.88
13.76
14.24
12.58
11.84
12.58
9.77
6
6.06
FCF margin%
23.12
23.30
21.20
18.38
17.30
15.91
14.50
13.61
15.57
12.94
4.13
14.50
16.61
10
1.507
FCF / Net incomex
1.360
1.315
1.263
1.464
1.723
1.762
1.757
1.869
1.993
2.081
1.689
1.869
1.740
78
19.54
ROIC%
8.42
10.18
8.40
7.59
9.88
10.07
7.39
10.25
8.76
7.64
16.89
8.76
8.59
12
26.12
Return on equity%
19.92
20.69
23.18
23.33
25.06
24.11
22.95
20.72
22.37
25.02
29.82
22.95
23.06
22
26.89
Return on assets%
34.34
31.97
30.73
29.24
30.86
28.19
25.66
27.08
27.24
25.07
9.53
27.08
28.72
23
1.38
EPS¥
0.60
0.65
0.78
0.84
0.88
0.97
1.13
1.16
1.38
1.47
1.53
10.78%
9.36%
—
2.18
EPS growth%
35.52
34.67
32.09
31.97
33.68
36.37
38.70
37.67
37.52
35.00
23.32
37.52
35.26
42
3.17
Bookvalue per sh¥
0.82
0.82
0.91
1.02
1.13
1.32
1.32
1.47
1.45
1.58
2.80
7.00%
7.14%
—
2.19
FCF per share¥
3.69
4.13
4.03
4.09
4.06
4.37
4.78
5.16
5.23
5.40
1.65
5.86%
5.57%
—
0.79
Dividend per sh¥
1.40
1.32
1.30
1.27
1.16
1.05
1.09
0.99
0.93
0.83
1.66
(6.57%)
(5.36%)
—
17.94
Div yield (avg)%
19.01
18.74
17.27
18.58
17.79
19.65
21.06
18.90
19.73
17.49
29.02
19.65
18.82
61
23.36
Payout ratio%
26.25
28.64
31.19
30.73
29.88
31.38
29.53
31.34
32.62
34.07
10.59
31.38
30.96
62
1.129
Shares (diluted)B
1.024
0.962
0.992
1.119
1.015
0.984
0.913
0.921
1.049
1.002
1.134
(0.25%)
(0.52%)
43
20.15
Buyback yield%
11.43
11.36
10.92
9.69
10.57
12.62
13.42
14.65
12.23
9.60
20.70
12.62
11.39
63
0.501
D/E ratiox
0.405
0.434
0.407
0.421
0.370
0.393
0.358
0.363
0.338
0.299
0.152
0.358
0.382
34
1.883
Enterprise value¥B
1.550
1.641
1.821
2.028
1.877
1.972
1.821
1.707
1.715
1.814
1.869
(0.68%)
2.01%
76
4.464
LT debt¥B
2.070
2.256
2.311
2.610
2.742
2.658
2.978
3.502
3.321
3.486
1.105
4.92%
6.24%
45
Revenue
¥5.397B
(0.02%)
1.00×
Cost of revenue
¥3.357B
0.25%
1.03×
Operating expenses
¥941.8M
(0.34%)
0.97×
Cash and investments
17.45%