4.742
Revenue¥B
3.316
3.552
3.711
3.835
3.989
4.218
4.537
4.672
4.799
4.941
5.147
4.37%
4.52%
92
11.71
Revenue growth%
5.74
8.22
8.59
6.43
7.25
7.19
9.29
11.32
11.54
9.33
21.76
9.33
8.40
68
12.38
Gross margin%
26.56
29.05
29.54
29.17
26.20
23.49
23.89
21.43
22.40
21.96
10.55
22.40
25.04
8
5.75
Operating margin%
4.79
2.14
0.75
0.40
0.40
0.40
0.40
2.71
3.54
1.32
18.78
1.32
1.04
51
29.00
Net margin%
7.10
6.46
8.84
9.17
11.68
11.90
11.40
14.13
15.54
16.25
14.29
14.13
11.54
35
7.429
P/E ratio (avg)x
22.05
21.62
21.22
19.89
18.07
17.44
16.10
14.84
14.61
13.07
26.84
14.84
17.76
73
18.14
EV/EBITx
41.97
48.10
56.12
58.35
64.48
70.43
69.11
67.23
72.27
75.01
34.07
70.43
65.86
33
14.19
FCF yield (avg)%
7.99
9.50
8.06
10.00
9.06
7.44
9.51
6.58
5.61
7.03
22.15
7.03
8.02
48
3.48
FCF margin%
17.38
16.33
18.58
21.18
22.88
21.85
24.47
27.34
27.34
26.42
15.91
26.42
22.37
48
1.563
FCF / Net incomex
1.541
1.495
1.418
1.449
1.469
1.496
1.610
1.411
1.304
1.228
1.178
1.411
1.459
61
16.52
ROIC%
6.17
4.17
4.03
2.98
3.92
6.35
7.12
9.03
12.03
12.68
27.41
9.03
6.26
60
3.97
Return on equity%
20.63
20.82
21.71
23.52
24.86
26.65
27.19
27.52
27.56
25.63
2.37
27.19
25.25
32
17.25
Return on assets%
20.93
23.75
22.49
19.76
22.34
23.32
20.53
22.48
19.72
22.29
10.60
22.29
22.31
58
1.47
EPS¥
4.71
5.39
5.77
6.54
6.70
6.92
6.89
6.99
7.37
8.28
1.60
4.33%
6.94%
—
13.77
EPS growth%
13.04
13.42
12.95
15.00
16.19
18.25
15.54
16.68
14.08
13.52
14.26
15.54
14.54
86
3.03
Bookvalue per sh¥
4.48
5.35
5.39
6.38
7.00
8.38
8.61
9.70
9.81
11.86
2.46
11.11%
12.01%
—
3.68
FCF per share¥
4.63
5.19
6.09
6.15
6.38
7.28
8.52
10.02
11.13
12.51
1.86
14.41%
11.69%
—
3.66
Dividend per sh¥
5.05
4.89
4.85
4.53
4.70
4.53
4.76
5.27
5.65
5.42
2.88
2.88%
1.73%
—
7.22
Div yield (avg)%
0.40
0.40
0.76
0.40
0.40
1.27
0.40
1.09
3.36
3.47
14.84
1.27
0.58
46
24.82
Payout ratio%
4.87
5.63
7.65
9.39
6.74
6.69
7.09
4.22
2.22
2.05
28.50
4.22
6.16
21
292.9
Shares (diluted)M
447.3
515.0
538.6
597.6
626.5
639.1
681.1
773.3
797.4
853.7
300.1
6.38%
7.06%
38
17.50
Buyback yield%
19.13
17.13
18.78
16.43
18.62
21.51
21.43
24.15
24.28
27.21
27.24
24.15
20.28
26
0.895
D/E ratiox
0.488
0.473
0.522
0.537
0.615
0.691
0.761
0.781
0.766
0.872
0.376
0.766
0.653
47
0.952
Enterprise value¥B
0.860
0.907
0.915
0.881
0.886
0.755
0.769
0.708
0.756
0.804
5.029
(1.93%)
(1.03%)
84
0.742
LT debt¥B
5.322
6.069
7.117
6.926
6.909
8.046
8.152
7.842
7.506
8.417
5.756
4.03%
5.43%
61
Revenue
¥4.941B
4.52%
1.00×
Cost of revenue
¥2.715B
4.69%
1.02×
Operating expenses
¥1.207B
4.08%
0.96×
Cash and investments
18.99%
Goodwill & intangibles
14.21%