1.589
Revenue¥B
4.183
4.173
4.255
4.370
4.346
4.525
4.603
4.770
4.755
4.953
1.711
2.65%
2.00%
63
25.13
Revenue growth%
20.87
22.80
24.65
24.72
27.14
29.12
30.29
32.36
30.83
33.54
24.80
30.83
28.13
16
4.11
Gross margin%
16.95
15.15
15.30
15.01
13.75
11.46
10.41
13.02
15.23
14.04
12.45
13.02
14.52
79
5.83
Operating margin%
14.70
15.16
12.63
11.05
11.92
14.82
12.73
11.31
8.55
6.97
8.98
11.31
12.27
21
7.64
Net margin%
16.77
17.20
17.26
19.41
22.07
20.58
18.51
16.93
14.78
12.43
9.35
16.93
17.23
57
26.64
P/E ratio (avg)x
51.01
55.67
63.70
63.12
65.90
67.75
72.67
75.53
73.88
69.89
33.59
72.67
66.82
50
15.01
EV/EBITx
19.16
20.35
21.21
21.56
22.90
24.19
23.00
24.77
26.09
26.12
33.16
24.77
22.95
78
12.42
FCF yield (avg)%
9.37
11.55
10.00
12.06
12.96
15.93
17.61
19.55
22.29
21.09
7.03
19.55
14.44
39
3.55
FCF margin%
15.05
14.94
17.83
15.04
12.82
10.41
9.34
9.50
8.30
7.91
18.86
9.34
11.61
85
0.519
FCF / Net incomex
0.878
0.931
0.872
0.808
0.876
0.857
0.822
0.820
0.864
0.793
0.442
0.822
0.860
56
7.91
ROIC%
5.81
5.05
6.95
7.24
5.25
5.09
4.33
7.10
9.74
8.32
11.09
7.10
6.38
37
28.19
Return on equity%
0.40
0.40
1.27
1.95
2.48
4.69
5.74
8.03
9.77
11.83
11.29
8.03
3.59
39
7.59
Return on assets%
23.66
22.48
19.62
19.71
19.07
20.21
21.24
19.03
18.97
18.16
4.32
19.03
19.67
38
7.11
EPS¥
7.13
7.53
8.42
9.07
10.01
10.70
10.33
10.34
10.30
11.07
7.30
2.03%
6.31%
—
5.25
EPS growth%
25.97
25.10
24.94
24.13
23.16
25.45
25.31
27.69
27.50
28.21
26.22
27.50
25.38
72
3.53
Bookvalue per sh¥
3.88
4.34
4.16
4.74
5.14
5.11
5.58
5.37
5.99
5.81
4.23
2.50%
4.70%
—
5.12
FCF per share¥
8.39
9.06
9.55
9.87
10.95
10.22
9.91
11.19
11.14
12.44
5.01
2.58%
3.60%
—
5.03
Dividend per sh¥
8.41
8.69
10.31
12.16
12.32
13.63
16.10
16.25
18.41
20.27
1.74
10.47%
10.39%
—
24.11
Div yield (avg)%
19.02
17.45
18.37
16.07
16.44
17.82
15.49
17.94
15.26
17.44
28.11
17.44
17.45
56
23.95
Payout ratio%
27.09
26.50
23.96
23.16
22.99
22.04
21.64
20.41
21.35
23.16
29.14
21.64
23.07
6
304.7
Shares (diluted)M
462.3
541.1
563.8
629.1
616.0
621.9
633.5
763.0
801.6
919.7
297.1
8.35%
8.02%
17
11.66
Buyback yield%
26.49
25.45
27.60
26.53
27.77
25.02
26.93
25.99
23.17
21.86
20.86
25.02
26.24
58
0.167
D/E ratiox
1.956
1.818
1.833
1.854
1.991
1.847
1.824
1.892
1.886
2.065
1.787
1.886
1.870
40
5.040
Enterprise value¥B
2.718
2.649
2.917
3.202
3.509
3.679
3.280
3.400
3.480
3.445
4.051
(0.37%)
2.82%
71
4.263
LT debt¥B
4.524
4.871
5.119
4.536
4.514
4.202
3.854
3.676
3.379
3.222
2.677
(6.52%)
(3.95%)
38
Revenue
¥4.953B
2.00%
1.00×
Cost of revenue
¥2.940B
1.99%
1.00×
Operating expenses
¥536.7M
1.70%
0.97×
Cash and investments
15.32%