3.355
Revenue¥B
2.491
2.494
2.563
2.606
2.691
2.734
2.765
2.832
2.860
2.875
3.555
1.33%
1.71%
75
9.86
Revenue growth%
18.24
20.37
19.24
16.92
16.24
15.44
13.88
15.25
15.03
13.72
9.35
15.03
15.84
65
25.18
Gross margin%
7.58
8.58
10.27
13.26
11.20
13.53
12.80
13.55
16.34
16.30
8.96
13.55
13.03
37
24.19
Operating margin%
8.60
10.07
7.17
4.85
4.14
2.93
0.40
0.40
1.55
0.40
24.20
0.40
3.54
30
27.34
Net margin%
28.08
28.29
26.19
28.78
27.71
24.88
26.17
24.65
23.27
20.55
23.06
24.65
26.18
74
17.04
P/E ratio (avg)x
30.29
34.36
35.36
35.84
38.47
43.67
52.77
51.89
57.24
68.24
18.53
52.77
41.07
50
13.52
EV/EBITx
49.30
52.14
53.18
52.16
54.20
65.91
67.77
75.05
75.35
83.11
34.64
75.05
60.05
65
29.27
FCF yield (avg)%
4.75
5.92
6.92
4.13
3.75
3.38
1.63
2.50
3.32
3.74
25.13
3.32
3.74
51
9.44
FCF margin%
23.51
21.25
21.81
21.17
20.92
22.91
21.49
19.40
20.79
19.43
2.37
20.79
21.21
45
0.177
FCF / Net incomex
1.257
1.232
1.189
1.153
1.234
1.328
1.460
1.379
1.455
1.466
0.311
1.455
1.293
11
9.54
ROIC%
16.64
15.32
13.85
11.46
13.55
13.46
12.04
12.90
10.22
7.48
28.33
12.04
13.18
56
23.99
Return on equity%
15.48
13.18
15.69
12.83
11.75
12.61
13.97
13.36
11.64
14.41
11.50
13.36
13.27
62
26.10
Return on assets%
4.78
5.70
6.57
7.30
8.98
8.05
9.45
10.40
11.11
9.83
29.35
9.83
8.52
31
17.72
EPS¥
26.91
29.86
34.46
38.00
45.35
45.81
50.12
56.99
61.86
65.27
19.34
7.56%
9.46%
—
5.16
EPS growth%
19.50
16.76
14.85
16.16
13.62
11.21
9.30
11.87
12.33
12.97
2.65
11.87
13.30
28
72.56
Bookvalue per sh¥
15.44
14.22
13.91
15.20
14.22
15.14
15.15
15.34
17.39
16.02
26.56
2.41%
(0.04%)
—
61.86
FCF per share¥
125.54
140.68
139.27
136.70
144.22
155.74
166.60
197.48
209.58
207.41
26.76
7.54%
6.18%
—
71.19
Dividend per sh¥
24.03
26.56
28.86
28.83
25.69
27.00
29.25
26.61
29.57
32.74
79.92
4.97%
3.48%
—
13.10
Div yield (avg)%
15.51
15.04
17.13
14.96
14.05
14.68
16.82
18.49
20.85
19.59
2.90
18.49
16.17
52
13.79
Payout ratio%
0.40
2.22
0.40
3.11
1.95
3.90
4.26
3.24
2.26
3.98
14.76
3.90
2.69
27
20.06
Shares (diluted)M
16.25
17.46
18.22
16.83
14.48
14.78
15.55
14.45
13.09
11.69
19.84
(4.19%)
(3.82%)
40
17.89
Buyback yield%
29.07
28.31
28.89
31.36
32.94
30.45
31.39
29.18
29.14
29.36
27.15
29.36
29.27
91
0.713
D/E ratiox
1.550
1.631
1.571
1.626
1.466
1.345
1.421
1.420
1.239
1.140
0.429
1.345
1.444
47
1.606
Enterprise value¥B
1.347
1.383
1.523
1.603
1.846
2.060
2.439
2.867
3.379
3.340
0.405
12.59%
9.64%
78
2.004
LT debt¥B
3.343
3.253
3.492
3.429
3.604
3.645
3.509
3.673
4.248
4.661
2.735
5.28%
3.76%
56
Revenue
¥2.875B
1.71%
1.00×
Cost of revenue
¥1.407B
1.89%
1.02×
Operating expenses
¥669.7M
1.75%
1.00×
Cash and investments
16.87%