7.486
Revenue¥B
5.006
5.291
5.630
6.014
6.455
6.774
7.037
7.534
7.951
8.315
8.202
5.19%
5.63%
9
3.41
Revenue growth%
21.59
19.00
19.40
20.14
20.83
20.85
21.08
19.98
19.45
19.86
18.43
19.98
20.06
17
27.23
Gross margin%
13.53
14.93
13.58
13.12
15.42
18.40
16.34
13.68
14.43
17.38
25.08
16.34
14.68
13
25.78
Operating margin%
1.41
0.56
0.56
0.40
0.40
0.40
1.12
1.25
0.40
1.21
3.12
1.12
0.56
11
20.72
Net margin%
8.94
7.77
6.24
9.08
8.17
6.73
3.85
3.90
5.17
5.16
28.72
5.16
6.48
28
11.88
P/E ratio (avg)x
21.05
20.68
20.34
19.74
21.02
23.10
24.08
25.92
24.61
25.93
33.23
24.61
22.07
29
18.62
EV/EBITx
30.78
33.44
35.45
35.89
34.11
31.66
27.53
28.09
24.08
23.05
16.73
27.53
31.22
46
19.53
FCF yield (avg)%
32.02
32.05
33.38
35.14
36.01
36.55
35.91
36.31
38.60
35.95
19.68
36.31
35.93
91
21.45
FCF margin%
29.58
28.02
30.58
27.80
29.53
31.26
28.94
30.96
33.72
33.00
22.39
31.26
30.08
42
0.159
FCF / Net incomex
0.461
0.424
0.433
0.399
0.394
0.409
0.375
0.346
0.337
0.375
0.692
0.375
0.396
60
3.51
ROIC%
2.21
3.89
5.41
3.51
1.83
4.58
2.85
1.07
0.40
3.31
21.09
2.85
3.08
77
22.56
Return on equity%
29.55
30.73
32.21
29.74
27.11
28.19
26.56
25.34
24.04
22.27
12.16
25.34
27.65
70
28.60
Return on assets%
20.92
19.30
17.15
20.14
18.82
19.81
18.65
16.02
18.98
17.76
17.80
18.65
18.90
21
36.26
EPS¥
64.12
60.29
55.69
58.68
50.95
46.96
46.72
47.45
47.37
43.79
39.22
(2.98%)
(3.26%)
—
18.56
EPS growth%
1.82
1.75
0.40
0.79
2.80
1.66
1.57
0.40
0.40
1.28
26.81
1.28
1.43
92
68.16
Bookvalue per sh¥
84.46
97.89
101.37
103.59
115.83
126.40
143.15
139.38
161.44
189.36
51.05
10.33%
10.04%
—
52.62
FCF per share¥
52.11
45.57
47.71
45.65
40.91
43.87
42.64
40.63
40.56
39.87
35.88
(0.52%)
(2.52%)
—
86.61
Dividend per sh¥
14.06
14.15
13.23
12.04
11.24
12.05
11.49
12.13
11.50
10.59
71.05
(1.18%)
(2.49%)
—
7.99
Div yield (avg)%
27.03
28.91
30.15
27.52
25.89
23.30
20.84
21.75
19.06
19.33
19.53
20.84
24.60
85
9.89
Payout ratio%
12.07
10.85
10.63
13.62
12.05
11.78
12.64
11.90
10.25
10.09
25.98
11.78
11.84
44
26.97
Shares (diluted)M
27.60
27.35
27.99
26.19
25.18
24.27
23.04
20.40
19.04
17.12
26.61
(7.42%)
(4.08%)
40
14.57
Buyback yield%
21.74
19.06
21.36
24.05
25.28
27.74
25.00
25.00
24.11
21.28
22.59
25.00
24.08
68
1.244
D/E ratiox
0.697
0.718
0.695
0.731
0.675
0.676
0.747
0.783
0.707
0.728
0.666
0.728
0.712
64
6.193
Enterprise value¥B
5.177
5.357
4.754
4.930
5.051
5.512
5.383
4.808
4.474
3.883
3.916
(5.12%)
(2.12%)
81
5.846
LT debt¥B
3.652
3.503
3.792
4.355
4.725
4.400
4.026
3.787
3.718
3.984
1.993
(3.35%)
0.52%
10
Revenue
¥8.315B
5.63%
1.00×
Cost of revenue
¥5.443B
5.79%
1.02×
Operating expenses
¥910.7M
4.94%
0.94×
Cash and investments
18.94%