2.709
Revenue¥B
2.665
2.880
3.076
3.336
3.606
3.853
4.072
4.416
4.739
4.985
2.868
6.69%
7.03%
45
27.41
Revenue growth%
10.04
8.05
8.87
10.59
8.74
10.23
12.25
12.10
12.60
15.34
6.69
12.25
10.41
48
27.73
Gross margin%
16.73
14.26
16.83
14.76
13.31
11.95
10.53
11.44
10.97
10.42
5.43
10.97
12.63
62
4.31
Operating margin%
4.01
2.32
4.39
3.12
5.39
5.57
7.72
8.50
10.44
8.61
17.41
8.50
5.48
22
6.38
Net margin%
25.32
26.06
27.40
26.25
25.19
26.25
24.15
23.76
22.88
22.46
12.18
23.76
25.26
23
16.10
P/E ratio (avg)x
23.99
22.48
25.02
24.59
24.16
25.97
28.32
29.97
27.38
26.98
29.87
27.38
25.49
12
32.41
EV/EBITx
33.75
30.93
30.97
35.67
40.87
40.76
41.53
38.59
42.13
46.13
35.68
41.53
39.67
59
8.33
FCF yield (avg)%
0.40
0.40
2.34
1.52
0.40
0.59
0.48
0.40
0.40
1.73
25.57
0.48
0.44
33
2.90
FCF margin%
28.61
29.77
28.37
25.73
24.53
23.41
22.64
22.57
20.75
23.43
12.74
22.64
23.98
46
0.765
FCF / Net incomex
1.986
2.240
2.290
2.115
2.278
2.562
2.343
2.605
2.503
2.664
0.323
2.562
2.316
87
26.18
ROIC%
28.89
29.70
27.69
30.21
30.33
32.09
32.01
31.89
29.27
29.21
11.21
31.89
29.96
94
18.64
Return on equity%
7.30
4.91
5.41
4.47
7.08
4.76
4.08
4.03
2.06
2.90
4.92
4.03
4.62
41
12.68
Return on assets%
16.73
19.49
17.57
15.78
17.23
17.41
19.60
19.19
21.79
24.38
14.61
19.60
18.38
61
7,029
EPS¥
5,531
5,219
5,787
5,911
6,712
6,323
6,790
7,773
8,359
7,670
7,767
2.70%
3.70%
—
23.82
EPS growth%
21.29
20.70
20.33
22.12
21.36
22.72
21.87
22.42
21.79
23.58
5.90
22.42
21.83
15
18,692
Bookvalue per sh¥
5,275
5,225
4,854
5,396
5,809
5,246
4,804
4,375
4,922
4,762
3,830
(3.90%)
(0.02%)
—
7,275
FCF per share¥
10,430
10,090
9,651
9,199
8,361
7,745
7,679
7,633
7,276
7,926
12,136
(1.06%)
(3.12%)
—
2,878
Dividend per sh¥
19,927
21,380
23,434
25,072
25,683
23,615
23,343
22,798
21,545
19,660
8,424
(5.20%)
0.81%
—
27.51
Div yield (avg)%
31.61
33.92
35.37
35.96
37.12
37.14
38.41
39.82
42.31
44.20
29.36
39.82
37.13
9
24.07
Payout ratio%
1.81
0.40
0.40
1.46
2.94
3.79
2.29
1.65
1.78
4.26
14.91
2.29
1.79
6
0.269
Shares (diluted)M
0.218
0.235
0.209
0.208
0.191
0.202
0.191
0.194
0.188
0.177
0.261
(1.48%)
(1.23%)
17
26.01
Buyback yield%
11.31
10.16
12.23
11.19
10.13
8.45
10.19
8.36
8.11
6.92
14.18
8.36
10.14
61
1.725
D/E ratiox
1.254
1.256
1.412
1.561
1.866
2.068
2.468
2.450
2.726
2.885
1.282
2.468
1.967
30
0.433
Enterprise value¥B
3.667
3.667
4.011
3.792
3.478
3.759
4.009
4.071
4.277
3.912
3.194
2.38%
(0.14%)
65
5.027
LT debt¥B
1.348
1.549
1.783
1.980
2.043
2.184
2.470
2.526
2.563
2.462
3.816
3.80%
6.45%
44
Revenue
¥4.985B
7.03%
1.00×
Cost of revenue
¥3.489B
7.12%
1.01×
Operating expenses
¥724.8M
7.04%
1.00×
Goodwill & intangibles
16.80%
Cash and investments
16.21%