8.704
Revenue¥B
10.19
10.17
10.37
10.22
10.47
10.62
10.57
10.36
10.58
10.60
9.292
0.24%
0.55%
61
5.18
Revenue growth%
26.67
29.31
31.00
33.31
32.29
30.70
29.12
26.97
26.84
28.25
19.39
28.25
29.21
48
2.29
Gross margin%
2.94
4.29
6.75
4.79
6.51
6.14
8.70
11.11
12.94
13.42
9.69
11.11
6.63
66
24.38
Operating margin%
24.36
22.37
24.51
25.94
26.03
24.31
25.57
25.51
28.00
30.95
15.08
25.57
25.54
46
20.07
Net margin%
27.07
25.26
23.83
23.71
22.12
24.36
21.75
23.37
22.38
19.84
24.84
22.38
23.54
25
18.27
P/E ratio (avg)x
17.48
19.60
18.79
20.37
22.35
22.67
21.98
22.27
23.79
25.59
37.11
22.67
22.13
69
23.70
EV/EBITx
37.52
34.52
35.50
34.80
33.20
31.55
31.32
32.58
28.83
31.14
29.57
31.32
32.89
17
19.37
FCF yield (avg)%
5.47
7.88
5.27
5.49
3.16
6.07
7.58
9.06
9.08
9.59
2.75
9.06
6.83
66
15.05
FCF margin%
23.79
24.52
27.50
29.20
28.03
27.34
25.99
28.74
27.96
26.63
25.33
27.34
27.42
83
1.368
FCF / Net incomex
1.161
1.293
1.271
1.143
1.119
1.205
1.149
1.033
0.981
0.902
0.487
1.033
1.146
82
3.63
ROIC%
8.07
7.38
6.78
9.39
7.59
7.08
8.85
7.56
5.01
2.63
6.71
7.08
7.47
87
2.15
Return on equity%
5.85
8.56
8.53
8.59
6.34
4.41
3.08
0.72
0.40
0.40
7.52
0.72
5.13
30
2.41
Return on assets%
9.23
6.64
8.28
10.70
13.30
16.05
16.24
19.03
19.34
22.13
17.79
19.03
14.68
76
6.05
EPS¥
18.70
21.95
25.73
25.02
29.66
33.92
35.35
34.40
38.81
39.74
6.69
6.03%
7.46%
—
25.99
EPS growth%
19.20
16.22
18.34
18.21
19.96
22.69
25.06
26.83
28.42
30.25
15.44
26.83
21.33
14
6.71
Bookvalue per sh¥
31.61
34.19
36.32
41.37
44.06
43.31
42.73
47.04
49.04
51.64
12.48
3.22%
5.70%
—
10.14
FCF per share¥
8.35
8.90
8.21
8.65
8.29
9.40
10.01
10.69
11.53
12.67
8.43
8.85%
4.13%
—
31.46
Dividend per sh¥
24.84
25.58
25.13
26.01
29.31
28.59
28.38
30.27
34.14
34.84
7.33
3.52%
2.67%
—
7.23
Div yield (avg)%
11.22
8.75
9.84
11.27
11.70
10.03
10.77
12.31
12.86
11.36
24.53
11.36
11.24
58
16.50
Payout ratio%
4.57
3.24
1.20
1.23
0.40
0.40
0.40
1.26
4.01
4.26
13.05
1.26
1.24
30
286.3
Shares (diluted)M
259.1
262.7
240.4
224.1
233.6
257.9
247.6
273.4
285.4
281.8
278.2
3.82%
0.35%
68
3.22
Buyback yield%
7.73
8.60
6.27
7.03
7.16
6.84
5.28
2.92
1.15
1.83
4.27
2.92
6.56
59
0.982
D/E ratiox
0.749
0.692
0.691
0.641
0.706
0.749
0.684
0.681
0.734
0.740
0.382
0.734
0.699
91
6.906
Enterprise value¥B
2.817
2.674
2.896
3.107
3.515
3.705
3.782
3.824
3.709
4.065
0.699
2.95%
4.68%
34
1.621
LT debt¥B
5.641
6.711
7.150
7.521
7.593
8.551
9.541
10.62
10.93
10.96
1.530
7.61%
6.89%
88
Revenue
¥10.60B
0.55%
1.00×
Cost of revenue
¥7.417B
0.55%
1.00×
Operating expenses
¥2.110B
1.51%
1.10×
Cash and investments
15.40%