4.923
Revenue¥B
3.329
3.406
3.535
3.663
3.859
3.945
4.183
4.340
4.562
4.681
5.293
3.94%
4.05%
28
5.28
Revenue growth%
7.08
7.19
5.92
7.18
4.66
4.10
2.62
0.40
0.40
0.47
27.77
0.47
4.38
35
2.96
Gross margin%
10.32
13.02
11.60
11.53
10.16
10.74
11.54
11.47
11.10
13.79
17.64
11.47
11.50
37
15.26
Operating margin%
7.43
8.74
7.67
10.38
7.83
8.88
8.31
9.57
9.78
12.08
14.74
9.57
8.81
8
3.42
Net margin%
7.01
8.55
11.23
10.00
12.78
12.34
9.52
7.57
5.13
4.63
8.26
7.57
9.03
24
12.77
P/E ratio (avg)x
24.18
26.95
29.73
29.91
32.90
32.37
36.40
37.41
40.71
42.12
10.60
37.41
32.63
50
26.06
EV/EBITx
26.72
26.04
25.73
25.28
27.21
28.07
30.74
28.27
26.22
28.64
14.62
28.27
26.96
27
6.62
FCF yield (avg)%
28.78
27.32
27.27
27.70
28.32
29.52
31.46
33.65
32.94
29.96
2.52
31.46
29.15
31
19.64
FCF margin%
27.81
27.36
28.19
28.32
29.63
28.20
27.14
28.25
30.49
33.26
26.69
28.25
28.23
57
1.657
FCF / Net incomex
1.178
1.003
0.873
0.781
0.812
0.823
0.711
0.699
0.732
0.716
0.809
0.716
0.797
68
13.18
ROIC%
1.53
1.30
3.95
6.84
8.57
9.58
9.58
11.05
9.99
10.65
5.68
9.99
9.07
53
17.07
Return on equity%
35.90
35.59
38.58
38.51
37.58
35.12
33.67
34.88
34.72
34.91
12.02
34.88
35.35
58
2.72
Return on assets%
8.22
9.63
10.20
7.45
9.94
11.12
10.21
11.93
11.07
10.29
22.30
11.07
10.21
39
0.63
EPS¥
1.84
2.02
2.29
2.62
3.02
3.33
3.73
4.08
3.98
4.49
0.67
8.23%
10.34%
—
6.09
EPS growth%
16.11
18.79
19.71
21.93
23.88
23.62
23.73
20.88
17.96
18.06
14.24
20.88
20.29
65
1.03
Bookvalue per sh¥
3.92
4.49
4.99
5.28
5.17
5.98
6.26
6.63
7.53
8.57
1.98
10.64%
8.81%
—
1.15
FCF per share¥
1.45
1.30
1.33
1.34
1.39
1.41
1.32
1.43
1.27
1.23
1.24
(2.53%)
(1.21%)
—
0.62
Dividend per sh¥
0.94
0.95
0.93
0.87
0.91
1.00
1.07
1.13
1.06
1.19
0.46
5.59%
2.07%
—
11.54
Div yield (avg)%
29.06
27.27
25.77
25.18
26.17
25.49
26.79
25.57
23.63
24.34
27.45
25.49
25.67
82
19.33
Payout ratio%
5.85
3.80
4.63
6.16
5.94
6.34
5.62
7.69
7.35
8.30
4.38
7.35
6.05
10
692.6
Shares (diluted)M
671.6
684.8
656.1
738.6
813.8
862.4
931.6
899.6
860.5
976.2
689.3
3.71%
4.09%
54
19.25
Buyback yield%
18.93
20.42
17.73
16.08
15.31
17.27
17.83
16.29
16.09
18.99
29.34
17.27
17.50
63
0.977
D/E ratiox
2.478
2.827
3.335
3.299
3.623
4.176
4.380
5.179
5.673
5.551
0.776
5.179
3.899
9
1.623
Enterprise value¥B
4.057
4.031
4.159
4.611
5.192
6.126
7.001
8.052
8.279
9.387
2.678
12.58%
8.69%
63
1.810
LT debt¥B
8.343
8.686
8.504
8.958
9.982
10.02
11.75
12.32
13.48
13.71
2.637
6.55%
5.32%
72
Revenue
¥4.681B
4.05%
1.00×
Cost of revenue
¥2.357B
4.26%
1.02×
Operating expenses
¥998.3M
4.01%
1.00×
Cash and investments
17.93%