4.965
Revenue¥B
10.10
10.02
10.27
10.20
10.35
10.36
10.21
10.19
10.11
10.14
5.274
(0.42%)
0.14%
31
3.71
Revenue growth%
26.93
25.71
26.23
24.25
22.81
21.25
22.94
25.47
27.94
25.77
28.69
25.47
25.59
86
14.82
Gross margin%
23.36
24.98
22.30
22.32
21.82
19.77
19.75
18.57
17.90
17.61
10.21
18.57
20.80
20
16.39
Operating margin%
10.99
12.00
11.00
10.83
11.08
8.45
7.74
6.33
6.76
7.22
16.47
7.22
9.64
59
6.59
Net margin%
11.06
9.64
12.47
11.08
13.88
15.44
13.57
14.14
14.48
15.37
18.34
14.48
13.73
35
33.40
P/E ratio (avg)x
48.84
54.45
58.82
60.36
60.49
57.81
64.60
63.32
67.10
76.99
21.00
64.60
60.43
59
29.37
EV/EBITx
42.58
48.66
56.10
61.53
72.25
81.33
91.47
95.42
100.1
100.4
32.95
95.42
76.79
48
22.99
FCF yield (avg)%
21.16
18.37
17.25
16.42
18.42
18.67
15.81
14.59
14.68
13.48
12.14
14.68
16.84
65
6.99
FCF margin%
2.72
4.93
2.11
3.45
5.01
5.41
2.50
3.77
4.99
7.52
19.05
4.99
4.35
7
0.279
FCF / Net incomex
0.529
0.595
0.647
0.649
0.653
0.635
0.585
0.632
0.673
0.768
1.182
0.635
0.641
67
26.22
ROIC%
21.98
24.62
23.67
20.82
19.77
18.10
18.40
19.23
16.63
18.67
14.50
18.40
19.50
42
29.07
Return on equity%
21.76
19.67
21.08
20.68
21.57
18.66
20.11
21.65
23.18
20.32
3.75
20.32
20.88
27
2.50
Return on assets%
27.31
27.91
29.91
29.32
30.00
29.78
32.46
31.35
28.69
27.11
19.42
29.78
29.55
79
36.55
EPS¥
15.16
15.09
15.78
14.73
16.17
17.53
17.37
18.49
19.96
19.97
37.79
4.32%
4.24%
—
25.70
EPS growth%
27.67
26.65
24.67
26.60
26.17
25.15
25.83
26.89
26.71
26.71
17.87
26.71
26.63
82
37.37
Bookvalue per sh¥
17.92
16.43
15.50
16.28
15.80
15.33
14.69
12.94
11.62
11.22
49.68
(6.62%)
(4.35%)
—
43.83
FCF per share¥
52.37
57.73
62.52
59.03
58.96
64.11
64.88
74.34
86.56
93.83
12.06
9.74%
6.87%
—
17.55
Dividend per sh¥
52.76
55.10
54.43
50.74
47.98
55.37
63.02
63.17
71.93
75.54
11.62
9.50%
4.84%
—
23.26
Div yield (avg)%
15.96
16.32
17.94
19.56
20.39
20.94
22.28
20.21
18.64
16.99
15.74
20.21
19.10
30
13.36
Payout ratio%
19.09
16.46
15.20
13.59
14.35
12.75
13.00
12.63
13.35
10.68
24.32
12.75
13.47
20
108.8
Shares (diluted)M
117.2
116.0
132.3
135.5
156.0
180.6
170.4
173.1
167.1
173.8
104.8
2.19%
5.09%
69
12.11
Buyback yield%
6.99
9.98
10.33
13.02
15.98
13.68
16.65
13.85
14.46
17.45
10.95
14.46
13.76
86
0.739
D/E ratiox
1.003
1.047
1.048
0.988
0.856
0.736
0.794
0.840
0.732
0.637
1.031
0.736
0.848
79
1.647
Enterprise value¥B
5.592
5.367
5.296
4.955
5.026
5.084
5.192
4.593
4.015
3.703
4.955
(5.92%)
(4.56%)
22
8.475
LT debt¥B
4.153
4.511
4.269
4.434
3.901
3.456
3.442
3.668
3.326
3.100
8.794
(4.49%)
(2.65%)
22
Revenue
¥10.14B
0.14%
1.00×
Cost of revenue
¥6.085B
(0.08%)
0.98×
Operating expenses
¥1.333B
0.91%
1.08×
Cash and investments
16.21%