4.007
Revenue¥B
6.473
6.683
6.640
6.800
6.790
6.933
7.135
7.423
7.710
7.725
4.364
2.61%
2.16%
7
25.82
Revenue growth%
29.16
26.52
27.18
29.13
28.45
29.76
29.09
28.15
29.38
28.79
25.18
29.09
28.94
75
12.57
Gross margin%
11.61
13.65
14.00
14.54
16.34
19.12
18.77
17.56
18.41
17.97
3.78
18.41
16.95
29
24.63
Operating margin%
13.44
12.14
14.66
14.62
15.15
17.29
18.84
21.27
18.74
20.39
9.57
18.84
16.22
65
24.62
Net margin%
3.12
1.38
3.39
1.18
2.85
1.03
1.09
1.80
2.03
4.81
19.95
1.80
1.91
71
28.12
P/E ratio (avg)x
14.48
15.42
15.84
17.33
19.33
18.68
19.76
22.99
24.29
23.65
25.34
22.99
19.01
35
16.59
EV/EBITx
30.31
26.97
27.57
29.87
31.95
34.68
35.24
30.98
27.65
29.80
29.18
30.98
30.09
73
5.65
FCF yield (avg)%
11.33
11.82
14.24
16.53
18.96
18.69
16.17
14.80
16.14
18.72
25.84
16.17
16.16
66
28.65
FCF margin%
10.18
13.10
10.54
13.26
14.83
15.93
17.34
14.65
13.56
11.02
3.22
14.65
13.41
30
1.614
FCF / Net incomex
1.260
1.463
1.646
1.704
1.593
1.512
1.525
1.517
1.487
1.404
1.356
1.512
1.515
80
4.12
ROIC%
20.12
17.72
16.42
19.19
19.48
20.79
20.87
19.17
16.31
17.77
22.87
19.17
19.18
69
22.62
Return on equity%
3.74
2.30
3.22
3.81
2.21
3.03
4.05
2.42
0.40
1.49
20.96
2.42
2.73
16
5.90
Return on assets%
15.30
15.52
12.55
10.80
11.01
9.08
8.72
10.05
9.93
7.10
23.18
9.08
10.43
26
56.44
EPS¥
54.12
59.92
65.53
67.68
65.38
72.93
73.32
81.07
89.79
80.44
57.82
4.23%
3.26%
—
29.45
EPS growth%
30.78
33.62
34.10
31.24
30.95
31.80
31.38
32.42
33.25
35.93
21.48
32.42
32.11
88
22.67
Bookvalue per sh¥
25.21
22.15
19.65
18.48
16.11
16.96
17.74
17.47
16.39
16.60
40.65
0.60%
(3.70%)
—
57.81
FCF per share¥
30.25
32.66
33.32
36.54
41.13
48.13
56.97
66.01
77.04
89.34
77.77
16.78%
12.56%
—
73.58
Dividend per sh¥
86.06
95.40
105.28
123.72
122.07
141.50
150.92
159.67
182.47
209.37
63.82
11.39%
10.63%
—
10.55
Div yield (avg)%
23.12
25.96
27.10
28.28
27.11
26.96
27.81
25.50
26.13
26.98
7.22
26.96
26.97
26
21.04
Payout ratio%
16.86
18.08
15.47
14.70
14.35
13.72
16.26
16.94
18.03
17.49
15.65
16.94
16.56
37
54.91
Shares (diluted)M
47.63
42.94
39.16
40.54
37.59
34.81
38.07
38.69
38.19
34.58
54.50
(1.65%)
(4.25%)
69
21.62
Buyback yield%
21.65
24.36
23.56
23.98
26.34
28.00
26.96
28.47
29.13
28.18
28.16
28.18
26.65
28
1.418
D/E ratiox
1.133
1.217
1.330
1.319
1.446
1.384
1.357
1.320
1.506
1.637
1.665
1.384
1.343
89
5.220
Enterprise value¥B
7.932
8.515
7.828
7.474
7.325
8.055
7.631
8.556
9.533
10.15
3.369
6.74%
2.08%
91
2.699
LT debt¥B
8.378
8.857
9.790
9.966
11.04
11.79
11.63
13.00
12.75
12.83
2.655
3.05%
5.18%
79
Revenue
¥7.725B
2.16%
1.00×
Cost of revenue
¥5.029B
2.09%
0.99×
Operating expenses
¥1.512B
2.31%
1.02×
Cash and investments
17.84%
Property and equipment
15.52%