13.98
Revenue¥B
8.731
9.237
9.787
10.43
11.41
12.22
12.95
13.84
14.59
15.92
15.56
6.88%
6.87%
52
5.27
Revenue growth%
3.34
0.41
0.68
2.42
3.20
3.49
3.86
3.84
1.34
2.62
12.44
3.49
2.91
32
17.29
Gross margin%
35.57
34.05
35.40
32.89
35.82
34.03
31.14
32.81
31.54
32.65
4.42
32.65
33.46
15
10.06
Operating margin%
34.52
33.25
34.96
37.90
40.14
41.53
40.18
37.33
36.61
36.77
21.08
37.33
37.05
37
13.79
Net margin%
9.89
11.83
9.78
12.34
14.04
11.10
11.50
13.39
13.30
11.35
4.38
11.50
11.67
54
24.57
P/E ratio (avg)x
31.09
29.92
32.98
38.05
36.58
38.05
43.93
51.42
57.11
61.48
6.212
51.42
38.05
54
30.66
EV/EBITx
13.85
15.81
16.93
18.12
17.95
19.68
19.62
23.69
23.77
24.31
16.66
23.69
18.87
24
4.22
FCF yield (avg)%
20.52
20.95
18.53
20.65
23.09
23.72
21.37
23.30
23.45
26.43
3.73
23.45
22.23
57
28.95
FCF margin%
10.27
12.39
11.84
10.38
11.56
13.64
11.95
11.42
12.28
13.56
15.52
12.28
11.90
72
0.363
FCF / Net incomex
1.340
1.358
1.425
1.426
1.609
1.530
1.730
1.824
1.748
1.890
0.660
1.748
1.570
47
10.51
ROIC%
18.25
16.29
17.83
17.92
19.38
16.71
15.15
12.19
12.39
14.31
14.44
14.31
16.50
25
11.23
Return on equity%
18.57
18.97
19.55
21.48
23.33
26.09
28.24
28.38
25.44
23.51
14.63
26.09
23.42
30
13.06
Return on assets%
14.48
11.91
11.95
10.75
9.54
8.66
7.38
8.07
8.22
9.11
15.01
8.22
9.33
17
6.44
EPS¥
14.55
15.73
16.71
18.63
18.62
18.45
19.73
21.67
21.98
23.36
6.59
4.64%
5.03%
—
29.40
EPS growth%
15.74
17.96
17.88
14.90
16.11
17.02
16.20
16.74
17.67
16.96
16.62
16.96
16.85
69
13.50
Bookvalue per sh¥
13.27
12.35
12.83
11.06
10.22
10.19
9.03
7.95
7.91
6.89
20.90
(7.58%)
(6.77%)
—
20.28
FCF per share¥
24.71
26.11
27.83
26.26
29.15
30.02
28.96
28.39
32.22
36.43
3.29
4.56%
4.31%
—
11.87
Dividend per sh¥
22.59
24.98
24.13
22.92
25.35
29.68
28.63
31.07
31.04
36.23
14.81
7.40%
4.74%
—
14.69
Div yield (avg)%
28.77
29.18
26.31
26.66
25.24
27.76
25.58
24.87
26.72
26.35
27.07
26.35
26.50
13
2.27
Payout ratio%
31.05
29.28
31.60
32.51
29.96
32.95
35.88
36.16
36.74
34.96
28.71
35.88
32.73
26
271.5
Shares (diluted)M
340.8
312.5
294.8
306.2
325.0
350.5
331.8
347.1
327.4
324.4
267.6
(0.03%)
0.04%
45
6.14
Buyback yield%
11.18
11.67
9.40
12.01
14.38
13.47
16.06
17.30
15.64
14.14
3.71
15.64
13.80
41
0.457
D/E ratiox
2.660
2.649
3.210
3.601
3.611
4.305
4.868
5.098
5.429
6.378
1.518
5.098
3.958
36
1.650
Enterprise value¥B
1.880
1.907
1.856
1.747
1.617
1.676
1.729
1.642
1.529
1.477
2.646
(1.79%)
(2.74%)
46
15.28
LT debt¥B
17.16
19.17
18.17
19.41
22.39
20.92
23.95
25.12
26.45
29.27
12.89
5.50%
6.63%
94
Revenue
¥15.92B
6.87%
1.00×
Cost of revenue
¥10.59B
6.66%
0.98×
Operating expenses
¥2.493B
7.31%
1.04×
Cash and investments
17.07%