2.000
Revenue¥B
3.806
3.978
4.151
4.519
4.935
5.199
5.556
5.923
6.471
6.899
2.189
6.93%
7.06%
6
14.11
Revenue growth%
24.15
26.15
29.11
30.12
30.36
33.13
34.35
33.73
31.12
30.73
6.11
33.13
30.54
27
12.57
Gross margin%
7.71
5.57
5.25
4.17
6.99
4.41
2.22
3.02
2.71
4.85
24.41
3.02
4.63
51
13.64
Operating margin%
26.09
27.85
29.82
31.01
31.10
31.46
28.60
27.69
26.32
24.76
22.76
27.69
28.22
80
11.84
Net margin%
14.56
15.85
16.83
19.06
20.31
19.10
20.76
19.40
20.22
21.66
3.08
20.22
19.25
86
37.80
P/E ratio (avg)x
7.082
6.509
7.184
7.747
8.498
8.704
8.761
9.048
8.342
7.565
10.98
8.704
8.044
70
18.65
EV/EBITx
17.70
17.07
17.52
16.28
14.31
13.08
12.51
11.66
11.39
10.64
29.80
11.66
13.70
58
13.50
FCF yield (avg)%
8.41
11.05
8.61
6.83
9.70
8.34
10.99
9.40
9.53
11.16
18.30
9.53
9.46
67
4.43
FCF margin%
1.75
1.61
2.26
3.16
2.90
2.04
0.40
0.40
0.40
2.53
12.81
0.40
1.90
35
1.432
FCF / Net incomex
0.530
0.520
0.528
0.514
0.503
0.475
0.515
0.450
0.385
0.421
1.151
0.450
0.509
85
24.14
ROIC%
10.77
12.97
15.17
18.17
19.86
18.70
17.03
17.42
16.30
15.59
3.94
17.03
16.66
88
3.83
Return on equity%
20.02
17.15
15.90
12.97
13.61
15.33
15.38
18.20
18.48
20.26
5.30
18.20
16.52
80
24.65
Return on assets%
23.54
23.47
20.73
21.81
21.45
19.69
19.79
21.89
19.44
16.64
17.19
19.69
21.09
18
22.90
EPS¥
58.58
58.37
68.66
69.01
72.56
73.74
85.73
100.43
120.53
135.14
25.07
13.24%
10.64%
—
27.66
EPS growth%
26.75
29.08
28.79
30.92
30.24
29.39
27.77
26.57
26.93
28.41
29.49
27.77
28.60
11
19.59
Bookvalue per sh¥
27.24
27.33
26.56
27.06
31.27
33.14
35.81
35.36
34.30
39.51
44.48
4.79%
4.75%
—
30.90
FCF per share¥
14.17
13.98
13.67
13.76
13.18
11.57
11.95
12.28
12.02
12.90
14.49
(0.44%)
(1.10%)
—
53.44
Dividend per sh¥
22.12
26.39
30.28
31.73
30.76
29.76
30.39
34.61
40.36
39.46
37.25
5.11%
6.49%
—
21.16
Div yield (avg)%
6.42
6.90
8.59
8.92
8.77
7.28
9.41
10.89
12.15
13.45
12.80
10.89
8.85
80
4.49
Payout ratio%
9.02
8.46
9.34
8.04
5.22
4.56
5.13
6.05
6.80
5.99
5.84
5.99
6.42
93
53.69
Shares (diluted)M
37.55
36.73
32.84
29.00
27.28
29.22
26.11
24.01
21.37
20.47
54.02
(5.58%)
(6.18%)
38
16.75
Buyback yield%
7.70
5.92
8.83
9.20
7.25
4.95
3.10
2.41
3.01
1.20
5.17
3.01
5.44
44
0.827
D/E ratiox
1.860
2.021
2.112
1.995
2.180
2.180
2.419
2.290
2.557
2.593
0.231
2.419
2.180
30
1.528
Enterprise value¥B
6.480
6.926
7.528
7.305
6.637
6.187
5.939
5.924
6.182
6.314
4.395
(0.99%)
(0.40%)
65
1.358
LT debt¥B
11.46
12.35
13.02
14.83
14.86
17.24
17.68
16.58
16.78
16.37
2.112
1.95%
4.52%
72
Revenue
¥6.899B
7.06%
1.00×
Cost of revenue
¥4.217B
6.95%
0.99×
Operating expenses
¥1.490B
7.85%
1.08×
Goodwill & intangibles
19.10%
Cash and investments
18.08%