1.230
Revenue¥B
4.211
4.312
4.449
4.661
4.925
5.023
5.224
5.319
5.667
5.862
1.340
3.54%
3.54%
90
24.44
Revenue growth%
11.45
10.07
11.55
10.22
8.33
7.33
8.85
11.68
10.38
12.52
5.99
10.38
10.30
43
6.16
Gross margin%
22.41
20.13
19.70
20.22
22.36
23.55
23.55
22.10
24.97
25.43
29.73
23.55
22.38
89
9.07
Operating margin%
6.11
5.07
4.14
3.00
1.14
0.43
0.40
0.40
1.65
1.00
6.44
0.43
1.39
81
4.37
Net margin%
4.37
6.40
6.94
8.33
9.54
12.17
11.17
10.86
8.73
8.72
12.17
10.86
8.72
52
8.359
P/E ratio (avg)x
8.848
8.914
8.106
8.929
8.269
9.077
9.200
8.600
7.659
8.110
31.99
8.600
8.724
11
8.978
EV/EBITx
9.353
10.62
11.06
13.03
13.12
13.11
14.35
15.05
17.58
17.80
28.60
15.05
13.11
75
23.96
FCF yield (avg)%
2.36
0.64
0.40
2.97
3.51
1.70
0.40
0.40
2.59
2.41
25.27
1.70
2.03
52
7.71
FCF margin%
20.70
20.70
23.03
22.29
24.38
26.71
28.29
25.68
28.63
30.34
12.90
28.29
25.03
88
0.558
FCF / Net incomex
0.870
0.792
0.807
0.701
0.750
0.761
0.762
0.669
0.715
0.704
0.594
0.715
0.756
47
14.12
ROIC%
29.52
29.24
30.75
28.49
27.65
26.83
24.56
26.04
24.02
24.28
24.07
24.56
27.24
85
14.50
Return on equity%
24.35
23.11
23.81
25.75
27.73
25.85
28.25
29.04
31.63
31.37
28.50
29.04
26.79
11
17.06
Return on assets%
33.73
32.06
29.35
28.01
25.35
24.07
21.65
21.72
21.69
24.66
29.29
21.72
25.00
89
2.99
EPS¥
2.04
2.07
2.13
2.25
2.16
2.17
2.41
2.72
2.95
2.96
3.26
6.50%
4.32%
—
26.30
EPS growth%
18.14
19.04
16.75
18.67
16.51
15.85
13.01
14.65
16.01
16.78
11.03
15.85
16.63
26
2.57
Bookvalue per sh¥
0.92
0.99
0.95
1.05
1.15
1.17
1.07
1.11
1.25
1.41
1.13
4.10%
4.93%
—
1.16
FCF per share¥
2.15
1.99
1.93
1.72
1.60
1.53
1.67
1.75
1.91
1.81
3.00
2.42%
(1.26%)
—
1.96
Dividend per sh¥
1.30
1.53
1.73
1.81
1.86
1.80
1.88
2.19
2.44
2.51
0.96
6.13%
8.45%
—
19.80
Div yield (avg)%
5.93
7.12
6.23
4.61
3.58
5.61
2.99
1.53
2.62
3.99
5.11
2.99
4.30
88
3.53
Payout ratio%
5.85
5.71
5.43
6.80
7.19
8.52
7.18
7.27
9.89
7.77
19.80
7.77
7.19
83
1.210
Shares (diluted)B
1.120
1.169
1.063
0.959
0.997
0.911
0.818
0.707
0.766
0.709
1.248
(6.58%)
(4.98%)
37
23.88
Buyback yield%
6.43
7.24
7.27
7.59
7.46
8.52
8.96
7.99
5.35
3.17
24.69
7.99
7.37
36
0.385
D/E ratiox
1.323
1.300
1.185
1.248
1.355
1.442
1.564
1.679
1.473
1.596
0.206
1.564
1.398
69
2.644
Enterprise value¥B
4.734
4.174
4.301
4.533
4.396
3.990
3.796
3.273
3.110
2.980
2.927
(7.48%)
(4.61%)
93
5.954
LT debt¥B
6.123
5.914
6.048
6.788
7.719
7.219
8.121
7.987
8.122
8.570
2.119
2.11%
4.95%
27
Revenue
¥5.862B
3.54%
1.00×
Cost of revenue
¥4.005B
3.38%
0.98×
Operating expenses
¥1.077B
3.63%
1.01×
Cash and investments
16.57%