2.659
Revenue¥B
2.309
2.525
2.761
3.011
3.242
3.541
3.765
4.043
4.311
4.546
2.844
7.00%
8.02%
47
13.26
Revenue growth%
12.09
15.07
15.38
17.10
17.44
15.71
16.26
18.32
17.89
18.77
15.28
17.89
16.68
67
13.39
Gross margin%
12.53
10.43
9.35
10.91
12.21
9.78
7.60
4.99
5.65
7.86
10.11
7.60
9.57
16
13.03
Operating margin%
2.69
4.58
4.30
2.43
4.13
1.93
0.40
2.26
0.40
0.40
29.29
0.40
2.34
35
24.29
Net margin%
29.81
29.60
32.02
33.55
33.02
35.94
33.16
32.40
29.54
30.43
26.11
32.40
32.21
5
11.63
P/E ratio (avg)x
10.20
10.41
9.465
9.341
10.14
10.78
9.762
8.722
7.889
8.630
34.36
8.722
9.614
6
32.97
EV/EBITx
23.07
22.67
24.13
23.55
24.49
27.17
31.42
32.77
34.93
35.91
28.45
32.77
25.83
66
28.24
FCF yield (avg)%
0.40
0.40
1.78
3.03
3.98
3.81
5.73
5.84
5.67
3.99
27.87
5.67
3.90
21
26.31
FCF margin%
19.31
20.38
22.86
23.27
26.06
24.97
22.46
23.97
23.24
26.18
25.24
23.97
23.25
22
0.526
FCF / Net incomex
1.016
0.927
1.021
1.123
1.207
1.218
1.229
1.361
1.427
1.324
0.676
1.324
1.213
35
21.93
ROIC%
27.24
30.19
31.05
29.72
30.07
28.28
28.93
29.88
31.42
31.81
25.64
29.88
29.97
93
12.72
Return on equity%
9.69
12.25
13.37
14.15
16.43
18.04
15.42
17.82
15.95
15.09
21.94
15.95
15.26
73
2.25
Return on assets%
23.88
26.22
25.50
25.32
27.07
26.57
28.19
29.40
28.29
27.48
26.80
28.19
26.82
7
1.97
EPS¥
2.24
2.17
2.09
2.16
2.45
2.30
2.13
1.95
1.78
1.98
2.09
(4.21%)
(0.83%)
—
2.75
EPS growth%
8.46
9.39
8.40
7.07
6.37
7.50
9.00
7.27
9.89
7.68
14.50
7.68
8.04
47
0.64
Bookvalue per sh¥
1.85
2.08
2.26
2.38
2.27
2.44
2.49
2.63
2.81
2.98
1.50
5.57%
3.86%
—
1.01
FCF per share¥
2.47
2.39
2.75
2.91
2.91
3.07
3.59
3.97
3.85
4.19
2.00
7.54%
5.52%
—
1.81
Dividend per sh¥
2.11
2.08
2.04
2.07
2.02
2.03
2.18
2.27
2.57
2.43
2.17
3.79%
2.46%
—
16.31
Div yield (avg)%
21.73
21.53
18.56
16.32
18.21
19.73
18.77
18.96
20.99
18.11
9.39
18.96
18.86
17
28.86
Payout ratio%
22.55
24.77
26.20
25.12
25.27
26.09
26.96
28.01
27.99
30.12
5.29
27.99
26.15
27
316.8
Shares (diluted)M
394.9
407.0
374.5
339.3
359.0
340.5
324.8
343.8
353.9
369.6
314.2
0.59%
(0.37%)
94
27.25
Buyback yield%
18.19
16.02
15.68
13.71
10.72
12.34
9.57
7.45
10.26
7.53
4.18
9.57
11.53
45
1.734
D/E ratiox
1.261
1.206
1.309
1.212
1.231
1.188
1.081
1.206
1.309
1.211
1.663
1.206
1.211
17
0.319
Enterprise value¥B
2.276
2.131
1.858
1.702
1.701
1.645
1.437
1.554
1.506
1.382
3.617
(4.06%)
(5.15%)
37
1.014
LT debt¥B
2.893
2.637
2.556
2.368
2.114
1.846
1.604
1.511
1.438
1.539
1.720
(6.16%)
(7.47%)
58
Revenue
¥4.546B
8.02%
1.00×
Cost of revenue
¥2.243B
8.52%
1.05×
Operating expenses
¥1.052B
7.84%
0.98×
Cash and investments
20.10%