1.827
Revenue¥B
8.883
9.100
9.190
9.468
9.708
9.806
10.20
10.68
11.11
11.51
1.942
3.47%
3.12%
48
12.14
Revenue growth%
18.59
17.21
17.11
15.20
15.68
13.26
10.28
7.48
6.54
9.08
2.68
9.08
14.23
76
16.23
Gross margin%
3.89
5.62
7.35
8.14
5.52
8.47
11.05
12.24
12.25
10.12
15.24
11.05
8.31
50
17.32
Operating margin%
16.73
14.88
16.74
17.94
20.51
21.93
19.50
17.98
17.12
16.73
18.50
17.98
17.53
67
18.72
Net margin%
25.94
24.11
21.99
24.20
21.90
22.86
25.84
25.00
27.18
26.12
21.13
25.84
24.60
44
17.74
P/E ratio (avg)x
8.638
8.052
8.489
8.681
8.199
9.307
10.01
9.422
9.137
8.773
27.74
9.307
8.727
30
36.75
EV/EBITx
7.960
7.976
7.603
7.091
6.803
7.023
6.873
6.926
7.192
6.608
23.01
6.926
7.057
71
18.91
FCF yield (avg)%
15.19
14.36
14.97
12.88
13.90
15.45
18.33
16.44
18.88
19.15
17.37
18.33
15.32
48
23.73
FCF margin%
28.14
30.82
33.74
33.58
36.09
39.07
37.24
34.90
33.35
30.61
16.20
34.90
33.66
45
1.682
FCF / Net incomex
1.312
1.306
1.318
1.410
1.602
1.680
1.555
1.646
1.635
1.528
0.590
1.635
1.541
31
19.44
ROIC%
18.68
19.72
21.47
20.32
23.09
25.25
24.99
27.26
25.51
27.52
3.25
25.51
24.04
17
15.38
Return on equity%
21.36
20.81
18.90
16.25
17.20
18.86
21.21
21.31
19.85
21.31
8.56
21.21
20.33
16
17.83
Return on assets%
9.93
11.92
11.50
9.32
11.96
12.41
13.19
11.07
12.97
14.22
18.81
12.97
11.94
82
15.11
EPS¥
30.77
29.16
30.28
29.00
31.28
32.11
30.19
30.55
35.07
39.73
15.59
4.90%
3.22%
—
9.10
EPS growth%
0.40
3.03
3.63
1.58
0.40
2.99
3.18
4.54
2.98
0.40
6.52
2.99
2.99
94
13.50
Bookvalue per sh¥
11.07
12.99
13.14
15.38
15.91
15.28
17.55
17.05
19.82
22.25
20.70
6.93%
6.93%
—
24.28
FCF per share¥
14.31
15.40
13.34
11.65
12.73
12.09
12.65
12.42
12.91
13.61
14.79
1.35%
0.09%
—
28.51
Dividend per sh¥
2.48
2.33
2.47
2.63
2.72
2.79
2.56
2.42
2.21
1.97
9.64
(6.21%)
(2.80%)
—
9.11
Div yield (avg)%
22.10
22.92
21.76
21.57
22.13
21.76
23.11
20.81
21.95
22.19
7.14
21.95
22.02
37
2.54
Payout ratio%
8.88
9.69
8.23
5.58
8.28
6.24
8.15
8.05
9.25
7.88
8.23
8.05
8.19
46
175.2
Shares (diluted)M
186.9
161.1
148.5
133.4
126.5
132.4
120.0
116.6
100.7
94.97
176.9
(5.57%)
(7.28%)
24
20.89
Buyback yield%
18.19
16.45
15.73
18.30
19.47
21.94
22.51
19.53
20.98
22.70
29.96
21.94
19.50
18
1.526
D/E ratiox
0.157
0.169
0.159
0.167
0.162
0.167
0.160
0.143
0.138
0.138
1.256
0.143
0.159
37
7.702
Enterprise value¥B
3.214
3.373
3.025
3.072
2.940
2.892
2.733
2.343
2.484
2.464
11.86
(3.47%)
(2.34%)
72
12.25
LT debt¥B
8.508
8.683
9.008
8.340
8.305
7.188
7.365
7.476
7.309
6.427
8.309
(5.00%)
(4.24%)
72
Revenue
¥11.51B
3.12%
1.00×
Cost of revenue
¥7.315B
3.39%
1.03×
Operating expenses
¥1.936B
2.15%
0.91×
Cash and investments
19.31%