1.424
Revenue¥B
3.679
3.871
3.918
3.977
4.053
4.236
4.480
4.581
4.708
4.827
1.473
3.56%
3.16%
74
18.30
Revenue growth%
24.23
23.44
21.87
23.38
23.73
24.17
25.98
23.26
24.17
26.92
20.96
24.17
23.95
73
25.71
Gross margin%
23.22
20.78
18.61
19.43
21.62
20.21
18.15
18.22
20.95
23.79
8.59
20.21
20.50
92
28.86
Operating margin%
18.82
19.13
18.35
18.45
16.90
18.72
20.04
21.25
21.42
22.27
25.79
21.25
18.98
43
23.29
Net margin%
0.40
1.14
1.08
0.40
0.40
2.10
2.69
2.22
3.41
1.97
7.99
2.22
1.56
31
19.18
P/E ratio (avg)x
31.07
31.48
34.23
39.35
40.75
47.06
47.96
50.49
59.07
64.25
15.69
50.49
43.90
44
27.69
EV/EBITx
17.29
18.27
16.26
17.22
17.82
19.33
17.87
18.43
19.07
18.76
10.29
18.76
18.07
88
9.82
FCF yield (avg)%
10.85
9.66
12.65
10.76
11.83
11.92
10.70
9.34
11.88
9.84
18.14
10.70
10.80
23
14.41
FCF margin%
5.08
5.79
7.80
4.88
2.32
0.72
1.25
3.10
0.40
0.40
3.95
0.72
2.71
57
0.989
FCF / Net incomex
2.382
2.604
2.596
2.812
2.905
3.126
3.648
3.783
4.147
4.921
0.236
3.783
3.016
89
13.40
ROIC%
34.45
36.13
33.27
35.11
36.03
36.23
35.95
33.27
35.73
38.38
20.67
35.95
35.84
56
11.74
Return on equity%
22.45
24.44
23.10
24.99
26.02
28.01
28.47
28.28
27.38
29.13
15.58
28.28
26.70
13
23.98
Return on assets%
13.43
15.89
15.64
14.94
12.84
10.93
10.18
13.04
11.68
13.05
2.85
11.68
13.04
77
2.93
EPS¥
1.07
1.10
1.01
1.03
1.05
0.93
0.97
0.90
0.87
0.80
3.05
(5.36%)
(4.35%)
—
27.02
EPS growth%
20.36
22.84
24.19
22.86
20.79
23.18
26.16
23.48
21.55
23.55
11.13
23.48
23.02
31
3.16
Bookvalue per sh¥
6.25
7.10
6.90
8.07
8.68
9.47
9.41
11.11
12.84
12.31
5.11
7.23%
8.01%
—
6.67
FCF per share¥
11.31
11.64
12.94
14.63
13.38
12.46
12.76
12.85
12.06
13.58
1.38
0.31%
2.68%
—
5.71
Dividend per sh¥
6.11
6.50
5.98
5.91
5.80
6.23
6.55
7.01
7.04
7.40
2.47
4.98%
1.96%
—
17.80
Div yield (avg)%
19.50
18.95
20.80
22.68
23.60
21.22
23.03
20.25
21.15
23.86
7.32
21.22
21.18
45
25.03
Payout ratio%
20.80
18.17
20.58
21.46
22.56
22.39
22.90
22.18
22.87
20.95
11.21
22.39
21.82
75
618.7
Shares (diluted)M
512.4
521.8
551.7
558.3
493.9
491.2
504.7
430.1
458.3
429.8
633.0
(2.74%)
(1.46%)
37
29.04
Buyback yield%
2.12
0.40
2.06
0.40
2.83
0.69
0.40
0.71
3.24
4.39
18.09
0.71
1.39
18
1.468
D/E ratiox
1.635
1.568
1.450
1.543
1.706
1.757
1.764
1.677
1.735
1.800
1.624
1.757
1.692
60
2.959
Enterprise value¥B
2.584
2.621
3.032
3.070
3.145
3.507
3.703
3.823
4.638
4.600
0.792
7.90%
7.93%
65
2.743
LT debt¥B
2.491
2.369
2.215
2.284
1.952
2.074
1.961
1.994
2.084
1.949
1.080
(0.03%)
(2.16%)
46
Revenue
¥4.827B
3.16%
1.00×
Cost of revenue
¥2.439B
3.28%
1.01×
Operating expenses
¥834.6M
2.86%
0.97×
Cash and investments
19.86%
Goodwill & intangibles
14.86%