1.253
Revenue¥B
3.356
3.473
3.595
3.856
4.073
4.378
4.623
4.762
5.065
5.422
1.369
5.89%
5.51%
81
9.35
Revenue growth%
27.31
28.18
30.39
29.05
31.20
28.29
28.38
31.24
28.31
27.70
16.90
28.31
28.34
10
4.71
Gross margin%
10.86
13.58
13.46
12.44
14.80
16.42
16.64
16.31
15.97
15.62
21.57
16.31
15.21
91
14.80
Operating margin%
31.04
31.13
32.80
30.78
29.64
29.53
28.52
29.51
29.39
31.32
16.30
29.51
30.21
32
26.18
Net margin%
1.40
3.99
1.73
2.87
5.68
6.64
9.06
7.03
5.83
8.40
23.54
7.03
5.76
44
15.15
P/E ratio (avg)x
35.15
36.75
42.09
41.70
43.59
43.01
46.06
45.35
47.45
45.81
36.26
45.81
43.30
6
34.57
EV/EBITx
6.699
6.698
6.719
7.859
7.920
8.850
9.490
10.80
10.91
11.10
14.15
10.80
8.385
11
13.36
FCF yield (avg)%
5.59
5.68
7.73
8.49
5.74
7.07
8.62
6.06
5.80
5.78
11.10
6.06
5.93
25
23.63
FCF margin%
9.25
10.33
9.50
8.49
9.78
10.83
9.99
7.34
4.52
2.41
2.86
7.34
9.37
44
1.789
FCF / Net incomex
2.266
2.179
1.984
2.062
2.240
2.161
2.411
2.268
2.409
2.430
1.121
2.409
2.253
12
10.89
ROIC%
27.86
29.43
29.07
31.30
30.93
32.25
30.73
28.22
25.69
26.04
11.44
28.22
29.25
44
11.74
Return on equity%
28.02
27.43
26.64
26.95
29.88
27.93
28.01
28.89
29.02
31.18
6.60
28.89
28.02
59
15.71
Return on assets%
8.20
7.27
7.20
5.77
4.45
6.59
5.47
3.45
5.23
7.68
2.90
5.47
6.18
93
3.62
EPS¥
1.54
1.71
1.79
1.68
1.89
1.75
1.79
1.88
2.02
1.87
3.81
(0.20%)
1.53%
—
10.10
EPS growth%
18.94
20.18
19.76
19.13
18.13
18.19
20.01
20.48
21.82
23.89
25.34
20.48
19.89
25
0.80
Bookvalue per sh¥
2.48
2.64
2.52
2.55
2.50
2.68
2.92
2.80
2.64
2.67
0.50
1.35%
(0.06%)
—
0.76
FCF per share¥
1.01
0.94
0.90
1.01
0.95
1.07
1.05
1.18
1.13
1.10
0.97
3.13%
0.25%
—
1.22
Dividend per sh¥
4.08
4.27
4.69
5.33
6.14
6.84
6.56
7.79
8.52
8.52
2.84
6.78%
7.80%
—
13.42
Div yield (avg)%
14.90
13.36
14.63
11.64
9.40
6.69
5.54
5.37
5.54
6.45
17.39
5.54
8.04
85
19.81
Payout ratio%
0.73
0.40
0.40
2.39
2.46
4.86
6.63
7.03
6.43
6.01
20.06
6.43
3.66
91
0.731
Shares (diluted)B
0.947
0.948
1.067
1.253
1.343
1.332
1.350
1.443
1.370
1.482
0.742
1.99%
6.10%
69
27.06
Buyback yield%
30.99
33.96
32.35
33.35
32.21
32.59
31.44
30.14
31.41
33.51
12.63
31.44
32.28
50
0.185
D/E ratiox
1.189
1.199
1.319
1.446
1.479
1.336
1.441
1.564
1.504
1.626
0.528
1.504
1.444
56
2.290
Enterprise value¥B
0.837
0.821
0.831
0.905
0.979
1.076
1.160
1.195
1.076
1.002
1.119
0.47%
1.88%
54
0.569
LT debt¥B
4.307
4.934
5.777
6.061
6.637
7.399
7.332
7.079
7.213
8.010
0.489
3.83%
6.52%
71
Revenue
¥5.422B
5.51%
1.00×
Cost of revenue
¥3.795B
5.51%
1.00×
Operating expenses
¥1.025B
5.36%
0.99×
Goodwill & intangibles
16.80%
Cash and investments
14.62%