0.758
Revenue¥B
7.318
7.324
7.456
7.481
7.393
7.518
7.637
7.901
8.056
8.318
0.797
2.39%
1.53%
54
14.60
Revenue growth%
20.08
22.92
22.82
21.71
23.31
26.22
23.87
21.99
24.53
23.33
9.36
23.87
23.12
19
27.79
Gross margin%
3.52
1.63
1.06
1.52
4.36
1.50
1.32
0.40
2.95
1.63
29.11
1.50
1.58
78
29.78
Operating margin%
21.07
20.73
17.81
20.07
18.35
20.70
18.46
16.17
15.86
15.60
10.38
16.17
18.40
69
12.90
Net margin%
19.56
18.39
18.69
16.25
15.66
16.10
14.12
15.45
13.74
15.57
26.10
15.45
15.88
23
14.62
P/E ratio (avg)x
13.02
14.08
15.04
15.13
14.05
13.06
13.25
14.99
14.22
16.07
25.40
14.22
14.15
45
31.06
EV/EBITx
15.55
14.54
15.85
16.82
15.00
13.96
14.26
13.00
14.40
12.74
11.81
13.96
14.47
89
17.35
FCF yield (avg)%
27.10
27.33
26.04
26.20
25.35
22.75
20.06
19.90
21.24
21.07
6.11
21.07
24.05
56
16.39
FCF margin%
5.58
3.47
3.88
4.30
3.05
1.36
2.82
0.62
3.58
5.83
16.67
2.82
3.52
18
1.075
FCF / Net incomex
0.110
0.101
0.093
0.091
0.096
0.102
0.100
0.097
0.092
0.100
0.825
0.100
0.098
75
18.49
ROIC%
25.70
23.23
23.89
24.68
26.53
24.02
26.73
28.30
27.46
27.11
23.32
27.11
26.12
7
26.74
Return on equity%
28.84
26.67
24.66
22.98
22.70
25.00
23.58
23.51
26.15
26.54
10.96
25.00
24.83
82
11.19
Return on assets%
10.93
13.79
15.52
16.10
13.14
10.59
10.60
10.31
10.89
8.07
25.97
10.59
10.91
51
8.15
EPS¥
2.55
2.92
2.84
2.73
2.87
2.70
2.88
2.69
2.57
2.69
8.65
(1.29%)
1.68%
—
23.30
EPS growth%
20.50
19.59
18.66
18.39
20.36
18.40
16.07
15.19
13.77
12.38
15.63
15.19
18.40
51
3.96
Bookvalue per sh¥
11.42
12.74
13.97
13.89
15.36
15.63
15.67
14.93
16.23
17.84
8.57
3.04%
5.77%
—
2.70
FCF per share¥
7.72
9.05
9.91
9.96
11.96
12.36
12.63
13.73
16.56
17.04
7.71
7.34%
9.96%
—
6.92
Dividend per sh¥
7.39
7.13
7.75
8.06
7.81
7.73
7.30
7.62
8.00
7.92
3.78
0.28%
1.71%
—
2.94
Div yield (avg)%
32.87
30.83
30.55
27.86
25.00
26.86
27.61
27.16
25.11
27.51
16.65
27.16
27.56
73
29.90
Payout ratio%
21.67
20.91
21.47
20.30
19.47
22.25
23.19
20.24
19.87
22.29
28.58
22.25
21.19
64
435.3
Shares (diluted)M
491.3
508.0
480.6
442.6
507.2
492.1
470.8
460.5
421.7
450.1
445.6
(2.36%)
(1.26%)
95
4.07
Buyback yield%
0.40
2.27
0.40
0.95
0.40
0.40
0.40
2.22
1.77
3.81
6.60
1.77
0.68
50
1.692
D/E ratiox
0.801
0.874
0.934
0.945
1.007
1.115
1.168
1.130
1.322
1.531
1.625
1.168
1.061
57
2.300
Enterprise value¥B
1.172
1.123
1.038
0.998
0.897
0.815
0.819
0.786
0.856
0.790
8.782
(2.52%)
(4.89%)
65
7.928
LT debt¥B
11.08
10.90
11.35
12.53
11.69
12.21
13.77
13.10
13.19
12.52
1.480
1.39%
1.37%
60
Revenue
¥8.318B
1.53%
1.00×
Cost of revenue
¥5.082B
1.61%
1.01×
Operating expenses
¥1.978B
1.16%
0.96×
Cash and investments
16.31%