6.264
Revenue¥B
5.038
5.227
5.507
5.666
5.999
6.100
6.292
6.650
6.808
7.237
6.618
3.82%
4.06%
32
18.94
Revenue growth%
25.95
25.69
27.54
29.40
28.57
29.53
29.31
30.10
31.29
28.55
15.14
29.53
28.94
13
27.32
Gross margin%
29.62
29.50
28.28
28.99
28.55
28.09
27.75
29.78
31.18
28.32
5.75
28.32
28.77
50
15.65
Operating margin%
26.20
23.63
20.94
23.46
25.16
24.61
22.91
21.77
22.14
19.66
16.14
22.14
23.18
74
21.55
Net margin%
26.10
23.33
22.41
20.67
23.45
22.57
21.46
20.83
18.46
18.32
6.42
20.83
21.93
47
27.03
P/E ratio (avg)x
9.936
9.960
10.97
10.67
12.73
12.87
14.83
14.61
15.54
18.51
30.02
14.83
12.80
87
34.83
EV/EBITx
30.10
32.29
32.32
37.48
36.45
35.75
34.32
36.60
35.98
35.08
10.57
35.75
35.42
74
7.46
FCF yield (avg)%
28.86
31.10
28.13
26.10
27.38
27.33
25.57
23.63
23.77
24.10
27.32
24.10
26.72
69
11.10
FCF margin%
17.30
16.55
13.81
13.15
13.83
12.50
11.03
10.22
11.80
11.36
4.55
11.36
12.83
82
0.300
FCF / Net incomex
1.486
1.518
1.592
1.734
1.824
2.039
2.295
2.377
2.562
2.398
0.384
2.377
1.932
69
4.05
ROIC%
2.18
2.42
0.55
0.40
0.51
0.40
1.09
0.40
2.86
2.72
11.51
1.09
0.82
78
14.02
Return on equity%
9.41
11.39
12.47
14.48
17.10
16.56
16.45
18.19
20.70
22.57
6.06
18.19
16.50
68
11.47
Return on assets%
18.21
15.43
15.62
17.95
19.45
19.53
17.18
16.65
16.87
16.21
2.71
16.87
17.03
82
309.31
EPS¥
101.45
92.94
82.78
88.34
77.41
77.42
68.38
75.04
77.26
79.61
315.65
0.56%
(1.75%)
—
5.67
EPS growth%
26.87
24.24
24.49
24.37
25.36
26.53
26.93
29.28
30.07
28.47
23.46
28.47
26.70
8
300.99
Bookvalue per sh¥
288.07
310.47
280.78
315.82
315.32
322.19
324.98
298.95
265.73
257.30
350.05
(3.99%)
(0.67%)
—
243.46
FCF per share¥
74.76
79.14
79.16
74.00
78.69
82.24
79.76
68.27
59.13
63.78
155.75
(4.12%)
(3.05%)
—
270.96
Dividend per sh¥
40.51
41.23
37.37
35.40
36.44
37.60
37.00
38.27
42.64
44.02
191.23
3.85%
0.51%
—
24.80
Div yield (avg)%
15.12
14.39
13.08
12.12
11.59
11.73
12.53
9.95
6.99
6.47
8.89
9.95
11.92
30
19.58
Payout ratio%
23.45
25.29
27.81
26.19
28.21
25.93
24.74
22.44
22.65
25.09
21.25
24.74
25.19
30
25.19
Shares (diluted)M
36.21
42.24
42.93
48.95
48.45
53.29
52.70
60.02
62.17
74.15
25.17
8.89%
8.25%
13
25.21
Buyback yield%
25.40
22.96
25.90
25.28
23.92
24.31
27.25
26.87
28.86
29.05
12.21
27.25
25.65
87
0.678
D/E ratiox
2.278
2.703
3.012
3.401
3.773
3.671
3.688
3.903
4.025
4.688
0.728
3.903
3.680
79
3.045
Enterprise value¥B
4.757
5.094
4.673
4.750
4.516
4.119
3.826
4.026
4.299
4.887
1.701
1.59%
1.45%
73
5.396
LT debt¥B
4.513
4.024
4.135
4.023
4.126
3.835
4.225
4.624
4.387
4.778
6.231
2.98%
(0.32%)
55
Revenue
¥7.237B
4.06%
1.00×
Cost of revenue
¥4.209B
4.16%
1.01×
Operating expenses
¥855.4M
3.84%
0.98×
Goodwill & intangibles
22.45%
Cash and investments
17.06%