2.840
Revenue¥B
4.019
4.250
4.532
4.656
4.837
5.068
5.315
5.691
6.067
6.302
3.029
5.43%
5.13%
61
7.38
Revenue growth%
14.02
11.77
9.68
8.70
6.59
5.79
3.16
5.34
5.84
3.09
24.88
5.34
6.21
74
27.15
Gross margin%
5.95
7.40
4.81
7.16
6.95
9.40
7.47
8.84
11.64
10.66
11.38
9.40
7.43
13
5.03
Operating margin%
9.26
7.46
6.19
4.11
7.07
7.06
6.20
8.52
8.76
8.12
17.76
8.12
7.26
64
15.82
Net margin%
19.25
19.42
22.17
23.31
22.46
20.37
21.60
19.03
19.75
16.98
7.40
19.75
20.06
44
9.541
P/E ratio (avg)x
34.34
30.85
27.67
25.93
27.28
26.38
28.06
30.47
26.23
27.85
31.67
27.85
27.76
10
13.22
EV/EBITx
21.21
22.50
21.71
23.63
23.69
26.38
30.32
29.09
27.46
26.87
20.49
27.46
25.03
25
3.33
FCF yield (avg)%
20.84
17.93
17.01
14.57
16.69
16.06
14.76
14.08
13.43
10.84
9.38
14.08
15.41
88
22.15
FCF margin%
17.79
17.25
17.16
14.33
13.86
16.13
18.57
17.76
18.96
19.53
16.71
18.57
17.51
18
1.784
FCF / Net incomex
0.114
0.110
0.104
0.107
0.101
0.102
0.093
0.086
0.084
0.073
1.671
0.086
0.101
33
18.58
ROIC%
29.17
31.86
32.05
32.40
29.82
30.10
31.04
29.76
32.30
32.65
8.41
31.04
31.45
43
8.64
Return on equity%
19.81
19.62
22.28
24.17
21.74
19.46
16.52
17.61
16.93
18.32
7.05
17.61
19.54
28
12.80
Return on assets%
5.98
7.61
9.55
10.09
11.78
13.00
11.75
14.10
12.42
11.11
11.34
12.42
11.43
90
0.78
EPS¥
1.47
1.33
1.45
1.32
1.23
1.27
1.16
1.26
1.39
1.22
0.87
(0.13%)
(2.52%)
—
14.14
EPS growth%
13.26
11.51
9.74
11.31
9.54
7.97
10.01
7.19
6.89
3.99
26.25
7.19
9.64
86
2.79
Bookvalue per sh¥
2.29
2.40
2.67
2.69
3.20
3.83
4.62
4.83
5.16
5.62
0.70
11.90%
10.23%
—
1.22
FCF per share¥
1.80
1.67
1.44
1.46
1.29
1.09
1.08
1.05
0.94
0.91
3.19
(6.71%)
(6.63%)
—
2.74
Dividend per sh¥
3.44
3.67
3.49
3.72
4.03
4.20
3.81
4.07
4.26
4.54
0.67
2.42%
2.72%
—
25.23
Div yield (avg)%
30.84
33.44
32.49
31.30
31.88
31.52
33.01
33.95
35.46
32.92
3.57
33.01
32.70
74
23.53
Payout ratio%
6.44
7.15
9.90
7.53
9.40
7.34
4.59
5.02
4.69
5.89
6.69
5.02
6.80
90
0.576
Shares (diluted)B
0.597
0.580
0.602
0.680
0.730
0.785
0.773
0.886
1.018
1.087
0.571
8.29%
6.44%
20
9.19
Buyback yield%
8.23
9.16
11.18
13.34
10.44
10.28
8.52
8.33
7.24
6.20
29.79
8.33
8.84
28
0.463
D/E ratiox
1.127
1.139
1.189
1.211
1.264
1.396
1.551
1.635
1.740
1.838
0.291
1.635
1.330
18
1.278
Enterprise value¥B
0.267
0.258
0.239
0.261
0.261
0.268
0.298
0.333
0.340
0.314
4.206
3.73%
1.99%
63
2.737
LT debt¥B
2.725
3.063
2.735
2.616
2.721
2.679
2.888
2.947
2.705
2.698
4.166
(0.17%)
(0.29%)
85
Revenue
¥6.302B
5.13%
1.00×
Cost of revenue
¥3.147B
5.35%
1.02×
Operating expenses
¥1.118B
5.48%
1.03×
Cash and investments
15.27%