3.807
Revenue¥B
6.662
6.977
7.580
8.029
8.481
8.953
9.694
10.15
10.82
11.65
3.984
6.56%
6.56%
66
13.03
Revenue growth%
23.25
20.70
22.08
24.80
22.95
21.79
22.13
21.30
23.63
24.95
29.57
22.13
22.54
30
18.70
Gross margin%
2.23
0.40
0.40
3.10
2.11
2.35
5.10
4.85
3.80
5.80
4.73
4.85
2.72
45
16.87
Operating margin%
7.23
6.19
7.63
8.01
7.98
9.93
7.64
10.07
10.45
12.30
17.64
10.07
8.00
44
19.50
Net margin%
3.71
1.13
0.56
1.42
0.40
2.00
2.73
3.42
1.39
0.40
20.00
2.00
1.40
67
7.831
P/E ratio (avg)x
9.390
8.741
8.689
8.619
7.596
7.287
7.908
8.186
9.097
8.916
16.82
8.186
8.654
46
18.22
EV/EBITx
13.72
12.73
12.44
11.30
10.03
9.630
9.177
9.514
10.02
9.898
6.901
9.630
10.02
61
2.38
FCF yield (avg)%
14.09
12.04
11.39
9.97
11.32
13.83
13.42
13.87
16.81
19.53
25.57
13.87
13.62
25
16.66
FCF margin%
12.75
13.86
14.70
13.16
11.48
10.28
11.54
9.19
8.13
5.67
19.58
9.19
11.51
24
1.440
FCF / Net incomex
1.489
1.697
1.831
1.864
2.003
2.099
2.299
2.385
2.550
2.787
1.209
2.385
2.051
36
18.63
ROIC%
12.18
10.28
11.84
14.65
16.48
14.58
15.68
12.74
12.34
9.98
18.52
12.74
12.54
28
2.70
Return on equity%
16.07
17.97
19.84
18.75
19.40
21.21
22.70
25.34
27.35
25.30
29.69
25.30
20.52
47
2.01
Return on assets%
20.71
19.37
21.53
22.11
24.37
21.38
21.82
19.18
19.25
19.89
26.41
19.89
21.04
47
348.63
EPS¥
108.12
98.42
97.92
88.44
96.14
97.43
101.25
92.52
97.90
104.19
383.81
1.62%
(1.40%)
—
28.37
EPS growth%
19.26
21.00
20.77
22.33
21.44
23.07
21.56
24.47
22.93
25.38
28.84
23.07
21.95
9
112.65
Bookvalue per sh¥
355.74
335.79
344.95
369.46
336.59
328.80
309.06
284.53
295.47
272.11
85.55
(4.16%)
(1.96%)
—
283.39
FCF per share¥
197.91
221.55
222.20
263.47
306.78
319.73
346.21
366.67
357.85
379.53
305.08
4.35%
6.77%
—
146.14
Dividend per sh¥
333.08
305.35
288.95
272.65
255.21
236.70
227.19
198.06
181.91
192.11
378.43
(5.52%)
(4.94%)
—
12.87
Div yield (avg)%
17.62
20.14
21.50
21.79
24.74
26.82
28.84
28.14
30.31
33.24
14.18
28.84
25.78
24
11.12
Payout ratio%
3.16
5.83
5.81
3.88
5.14
5.02
6.26
4.15
2.61
0.93
19.56
4.15
4.59
20
26.69
Shares (diluted)M
23.77
23.69
22.75
20.44
19.46
20.48
20.23
19.20
16.19
17.14
25.89
(2.50%)
(3.97%)
47
14.42
Buyback yield%
8.87
9.26
11.18
9.24
6.65
3.76
0.94
0.40
0.40
0.63
17.68
0.63
5.20
54
0.328
D/E ratiox
0.638
0.591
0.607
0.558
0.506
0.477
0.414
0.441
0.407
0.401
0.409
0.414
0.492
82
11.71
Enterprise value¥B
10.80
10.53
11.06
12.55
11.67
11.01
12.49
13.34
14.42
15.63
4.292
6.01%
3.02%
73
2.181
LT debt¥B
12.93
13.59
13.63
13.85
13.92
13.50
13.10
12.34
11.51
12.25
1.633
(2.51%)
0.31%
61
Revenue
¥11.65B
6.56%
1.00×
Cost of revenue
¥6.819B
6.55%
1.00×
Operating expenses
¥2.737B
6.59%
1.00×
Cash and investments
17.97%