2.162
Revenue¥B
4.146
4.344
4.508
4.797
5.080
5.426
5.621
5.845
6.033
6.461
2.235
4.93%
4.84%
17
21.66
Revenue growth%
18.84
16.77
16.88
16.91
19.11
20.39
19.74
17.94
15.82
16.80
26.79
17.94
17.43
78
13.51
Gross margin%
28.93
31.52
30.70
31.71
33.38
33.08
30.10
27.34
29.83
28.69
20.81
29.83
30.40
81
9.98
Operating margin%
7.79
6.64
9.42
9.11
7.84
8.92
8.43
10.37
7.58
5.57
14.39
8.43
8.13
63
28.04
Net margin%
6.58
8.56
7.19
10.18
10.11
9.20
11.84
13.66
15.46
15.73
4.41
13.66
10.14
27
14.41
P/E ratio (avg)x
29.12
29.06
27.20
28.26
30.48
26.83
26.15
25.45
26.77
24.27
19.43
26.15
27.02
19
13.99
EV/EBITx
50.05
48.66
51.06
55.89
59.28
57.38
60.84
61.18
67.15
79.41
33.24
61.18
58.33
64
2.24
FCF yield (avg)%
10.12
7.66
4.94
3.19
1.01
3.78
2.50
3.79
6.30
7.00
8.93
3.79
4.37
48
21.45
FCF margin%
12.35
11.48
10.37
8.42
5.48
8.18
7.08
6.91
5.68
4.37
21.21
6.91
7.63
82
0.315
FCF / Net incomex
0.669
0.575
0.544
0.504
0.538
0.565
0.520
0.488
0.464
0.417
0.200
0.488
0.529
80
4.45
ROIC%
15.12
15.70
18.31
15.88
17.65
15.07
15.73
14.60
13.42
11.79
15.52
14.60
15.41
11
17.98
Return on equity%
24.99
27.38
28.24
27.32
25.55
25.49
27.44
24.69
26.88
27.61
11.12
26.88
27.10
80
17.96
Return on assets%
22.65
25.30
25.26
24.25
23.70
26.60
29.21
27.43
30.14
32.57
3.91
29.21
25.95
89
22.21
EPS¥
32.46
31.57
34.97
36.99
38.40
38.42
37.95
37.83
41.86
41.82
24.50
1.72%
3.05%
—
21.81
EPS growth%
13.30
11.40
8.86
10.56
11.18
8.52
11.29
14.09
14.76
12.47
10.52
12.47
11.35
60
64.75
Bookvalue per sh¥
13.91
11.73
12.53
13.32
13.09
13.15
12.00
11.26
10.22
10.45
89.23
(4.40%)
(3.00%)
—
36.51
FCF per share¥
19.76
20.97
22.58
21.20
22.21
22.80
22.63
24.53
26.95
29.92
23.30
6.15%
3.24%
—
37.54
Dividend per sh¥
92.78
82.46
73.45
71.69
73.79
76.20
82.81
78.03
82.86
92.98
85.34
4.73%
(0.75%)
—
18.32
Div yield (avg)%
28.05
29.75
30.54
31.46
29.72
30.46
30.94
30.31
27.48
29.43
4.07
30.31
30.03
41
28.45
Payout ratio%
30.90
30.64
30.08
29.74
30.92
30.44
28.11
28.34
26.01
25.10
7.85
28.11
29.91
79
42.85
Shares (diluted)M
40.54
42.54
45.22
43.16
44.72
45.33
46.34
47.97
51.00
56.66
43.41
4.85%
2.81%
44
28.91
Buyback yield%
9.95
9.74
7.38
5.75
7.95
10.20
8.04
5.32
7.92
6.21
21.54
7.92
7.94
71
0.549
D/E ratiox
0.636
0.581
0.527
0.452
0.476
0.408
0.385
0.380
0.342
0.305
1.062
0.380
0.430
34
6.215
Enterprise value¥B
7.213
7.712
8.059
8.076
7.567
7.433
7.190
7.700
8.504
8.608
4.962
2.61%
1.27%
41
7.876
LT debt¥B
6.957
7.006
8.020
8.934
9.193
9.053
10.12
11.75
11.89
14.38
3.847
9.36%
8.71%
62
Revenue
¥6.461B
4.84%
1.00×
Cost of revenue
¥3.584B
4.77%
0.99×
Operating expenses
¥1.131B
4.60%
0.98×
Cash and investments
16.29%
Goodwill & intangibles
16.25%