7.659
Revenue¥B
10.22
10.81
10.96
11.39
12.07
12.71
13.23
13.38
13.89
14.26
7.941
3.38%
3.85%
65
3.14
Revenue growth%
31.41
30.14
32.34
34.96
32.03
31.20
33.72
32.10
32.74
32.44
16.05
32.44
32.22
22
3.37
Gross margin%
21.24
20.34
22.25
20.32
19.00
19.90
19.27
16.60
14.13
16.00
24.07
16.60
19.58
21
26.76
Operating margin%
12.49
12.44
14.24
11.98
11.47
11.92
11.09
11.46
14.14
14.56
14.89
11.92
12.21
67
15.53
Net margin%
28.20
30.58
33.10
35.48
34.69
36.54
36.59
35.90
35.74
34.10
14.33
35.90
35.08
75
19.93
P/E ratio (avg)x
8.947
8.819
8.066
7.620
7.845
8.452
8.241
7.031
6.173
6.292
30.34
7.031
7.956
67
27.62
EV/EBITx
34.26
39.16
43.26
47.45
45.75
47.31
49.91
56.37
56.23
55.24
16.53
55.24
47.38
88
28.07
FCF yield (avg)%
22.80
19.85
18.72
19.08
20.75
19.59
18.12
16.09
15.70
15.15
23.99
16.09
18.90
68
3.54
FCF margin%
7.05
5.45
8.23
7.07
6.27
7.71
5.08
6.07
6.97
6.77
29.70
6.77
6.87
66
1.540
FCF / Net incomex
0.675
0.694
0.685
0.726
0.663
0.648
0.625
0.573
0.617
0.608
0.392
0.617
0.656
79
11.32
ROIC%
11.75
8.89
9.64
7.71
9.78
9.62
12.31
12.77
9.99
10.41
17.63
10.41
9.88
75
20.02
Return on equity%
13.51
13.99
15.03
17.36
20.12
21.77
24.28
24.76
23.94
23.91
7.93
23.94
20.94
90
25.44
Return on assets%
20.99
23.02
22.71
20.30
20.96
20.03
21.65
22.56
25.00
25.11
3.01
22.56
22.10
69
12,985
EPS¥
4,856
4,723
4,293
4,762
4,774
5,406
5,014
4,886
4,558
4,940
14,479
0.69%
1.02%
—
16.93
EPS growth%
4.94
3.14
2.40
1.25
0.40
0.40
0.40
1.04
1.23
0.40
22.80
0.40
1.13
43
11,717
Bookvalue per sh¥
10,326
9,246
9,187
9,149
9,492
9,805
9,585
10,211
9,795
9,921
8,561
0.89%
0.27%
—
10,162
FCF per share¥
2,708
2,993
2,997
2,701
2,647
2,454
2,526
2,491
2,480
2,188
8,186
(3.74%)
(1.87%)
—
9,661
Dividend per sh¥
11,863
12,070
13,766
14,517
14,674
17,036
18,329
18,286
17,458
19,341
12,731
5.68%
5.79%
—
26.57
Div yield (avg)%
27.91
26.99
27.53
25.24
26.35
27.63
27.66
26.70
28.64
29.73
17.78
27.66
27.58
36
6.69
Payout ratio%
27.88
30.39
29.18
30.88
30.48
29.00
29.76
31.08
30.96
28.38
23.67
29.76
30.08
33
0.625
Shares (diluted)M
0.847
0.762
0.695
0.626
0.603
0.664
0.679
0.710
0.789
0.797
0.603
5.72%
(0.60%)
8
7.20
Buyback yield%
15.57
17.62
18.16
18.53
20.94
19.94
22.88
25.42
25.71
23.56
25.24
23.56
20.44
41
1.381
D/E ratiox
1.360
1.406
1.599
1.762
1.952
2.112
2.332
2.788
3.236
3.134
0.122
2.788
2.032
78
3.474
Enterprise value¥B
5.564
5.005
4.439
3.868
3.497
3.643
3.746
3.570
3.661
3.818
14.12
1.77%
(3.55%)
54
6.460
LT debt¥B
14.55
13.52
12.76
12.70
12.99
14.06
15.78
16.28
17.83
18.80
3.339
7.67%
3.31%
84
Revenue
¥14.26B
3.85%
1.00×
Cost of revenue
¥7.284B
3.99%
1.01×
Operating expenses
¥2.193B
4.05%
1.02×
Cash and investments
22.85%
Goodwill & intangibles
18.56%
Spread over hurdle
21.24%