0.147
Revenue¥B
2.187
2.312
2.364
2.481
2.532
2.642
2.779
2.915
3.088
3.159
0.154
4.52%
4.15%
43
20.53
Revenue growth%
24.30
26.66
25.59
26.55
28.66
26.68
25.99
24.66
21.95
19.61
13.50
24.66
25.79
39
10.76
Gross margin%
22.12
23.64
26.54
28.30
29.61
32.38
33.88
36.30
37.97
37.37
25.66
36.30
31.00
21
26.51
Operating margin%
25.59
27.20
28.82
31.72
33.28
30.78
29.13
28.88
31.25
29.79
4.50
29.79
29.46
58
28.77
Net margin%
23.08
22.97
24.68
21.99
22.36
20.45
21.93
22.86
21.62
19.12
29.34
21.62
22.18
9
31.62
P/E ratio (avg)x
14.25
14.21
13.99
14.72
15.71
17.04
16.90
17.26
18.75
17.57
25.76
17.26
16.30
11
11.57
EV/EBITx
10.46
10.99
10.96
9.504
8.586
8.609
7.339
7.082
7.384
6.688
22.98
7.339
8.598
65
4.81
FCF yield (avg)%
20.66
19.34
17.57
14.82
12.67
12.18
14.33
11.67
8.87
11.71
4.37
11.71
13.50
74
28.68
FCF margin%
10.92
8.03
7.53
8.98
7.43
6.93
9.45
8.04
9.42
9.83
6.80
9.42
8.51
46
0.101
FCF / Net incomex
0.228
0.243
0.239
0.222
0.240
0.248
0.220
0.238
0.217
0.207
0.829
0.220
0.233
21
29.36
ROIC%
4.26
4.61
3.71
1.14
0.40
0.51
0.40
1.46
1.15
0.40
11.05
0.51
1.14
69
24.90
Return on equity%
24.15
26.20
28.05
28.34
25.70
25.56
23.55
23.21
23.90
22.54
16.20
23.55
24.85
93
16.26
Return on assets%
3.48
2.80
5.07
3.18
3.66
3.19
2.55
2.25
0.40
1.35
25.29
2.25
2.99
8
15.67
EPS¥
61.84
59.99
52.25
45.76
48.70
51.03
44.31
42.13
42.69
37.05
17.49
(5.32%)
(4.58%)
—
3.62
EPS growth%
5.44
7.13
6.18
3.64
1.92
0.40
0.40
0.40
0.40
0.40
25.65
0.40
1.16
15
19.78
Bookvalue per sh¥
27.76
25.58
23.36
25.19
25.31
27.10
29.03
26.00
25.61
27.91
46.86
1.98%
(0.56%)
—
54.78
FCF per share¥
97.69
108.61
116.26
131.26
134.23
146.55
138.44
155.43
151.93
144.90
74.36
1.54%
3.33%
—
53.19
Dividend per sh¥
100.01
87.95
83.77
79.17
83.52
77.39
77.23
67.42
59.28
58.47
31.08
(6.88%)
(5.71%)
—
20.83
Div yield (avg)%
7.09
9.39
9.94
11.55
10.35
12.72
14.54
16.96
18.07
16.52
23.65
16.52
12.13
42
4.41
Payout ratio%
9.41
10.73
8.10
10.92
13.41
14.21
16.48
17.91
16.60
14.19
9.56
16.48
13.80
8
17.40
Shares (diluted)M
17.86
17.77
19.17
21.71
24.32
24.87
26.10
29.03
27.67
27.71
18.31
2.64%
4.93%
65
17.16
Buyback yield%
16.86
14.43
12.61
12.23
10.39
8.04
9.92
7.23
6.19
8.99
20.54
8.04
10.16
32
0.635
D/E ratiox
2.064
2.342
2.672
2.584
2.702
3.040
3.344
3.821
3.848
4.578
1.496
3.821
2.871
42
1.134
Enterprise value¥B
3.727
3.453
3.749
3.611
3.612
3.398
3.148
3.364
3.576
3.071
1.925
(3.20%)
(1.75%)
30
0.605
LT debt¥B
2.788
2.622
2.523
2.457
2.289
2.521
2.714
2.884
3.007
3.040
2.521
5.84%
0.40%
28
Revenue
¥3.159B
4.15%
1.00×
Cost of revenue
¥2.211B
4.15%
1.00×
Operating expenses
¥444.3M
4.74%
1.06×
Goodwill & intangibles
19.04%
Cash and investments
16.42%