5.396
Revenue¥B
3.477
3.800
4.081
4.457
4.800
5.094
5.439
5.880
6.176
6.481
5.511
6.19%
7.01%
75
21.92
Revenue growth%
30.95
31.12
28.89
31.62
33.95
33.32
30.59
33.44
35.41
36.56
3.16
33.44
32.47
81
16.76
Gross margin%
11.74
10.59
12.76
14.16
14.14
11.46
8.77
10.49
7.79
5.27
23.43
8.77
11.03
37
20.82
Operating margin%
5.06
5.60
3.13
1.02
0.40
1.58
0.40
0.40
0.40
0.40
25.05
0.40
0.71
13
28.89
Net margin%
31.62
33.88
33.80
34.68
37.11
35.36
35.00
36.09
37.32
37.54
9.10
36.09
35.18
42
23.87
P/E ratio (avg)x
37.35
43.98
43.85
45.79
48.62
53.44
56.11
55.07
58.20
70.21
20.42
56.11
51.03
85
37.22
EV/EBITx
6.920
7.221
6.729
7.012
6.790
7.110
6.970
6.759
7.373
6.957
7.255
6.970
6.963
69
2.74
FCF yield (avg)%
29.57
28.38
25.92
24.29
27.14
26.28
27.29
29.13
27.01
28.29
4.69
27.29
27.22
20
18.22
FCF margin%
34.18
37.10
38.51
41.40
42.97
41.85
39.86
37.35
35.54
37.55
14.52
37.55
38.03
23
0.781
FCF / Net incomex
1.362
1.299
1.328
1.368
1.183
1.028
1.005
0.993
0.984
1.010
0.530
1.005
1.106
44
23.11
ROIC%
21.79
19.42
18.21
19.47
20.93
18.61
19.63
19.12
18.71
15.83
3.79
18.71
19.27
81
29.86
Return on equity%
27.50
26.28
27.99
29.39
28.55
27.27
29.86
32.35
34.58
36.82
28.12
32.35
28.97
65
14.36
Return on assets%
13.38
12.07
13.75
11.32
9.63
8.02
6.42
3.72
3.42
1.51
29.72
3.72
8.82
44
46.22
EPS¥
29.66
29.66
32.76
32.25
35.88
34.29
37.78
39.50
44.51
43.75
49.44
4.05%
3.80%
—
16.33
EPS growth%
17.57
19.14
20.46
21.00
20.62
23.18
20.66
22.02
21.36
23.78
3.68
22.02
20.83
90
22.29
Bookvalue per sh¥
15.98
15.81
16.10
14.89
13.86
13.05
13.95
14.25
14.98
16.64
48.32
3.73%
(0.09%)
—
32.70
FCF per share¥
27.39
30.00
28.04
31.96
33.26
37.61
37.10
40.86
43.55
50.15
38.13
8.56%
7.20%
—
57.38
Dividend per sh¥
61.47
67.68
67.81
78.91
87.26
97.50
96.39
91.77
100.76
97.60
41.99
2.26%
5.39%
—
23.86
Div yield (avg)%
28.12
26.75
28.69
28.63
27.49
27.98
28.53
31.22
30.97
28.92
2.78
28.92
28.58
32
19.20
Payout ratio%
15.99
17.59
16.06
16.83
18.63
17.38
19.72
22.50
22.64
19.81
6.24
19.81
18.11
42
32.51
Shares (diluted)M
38.72
44.60
50.96
48.69
46.21
44.64
48.03
50.45
55.79
55.09
32.17
3.58%
3.30%
34
26.52
Buyback yield%
21.20
23.62
24.00
23.95
26.01
28.53
29.60
31.26
29.12
31.70
19.87
29.60
27.27
73
0.543
D/E ratiox
1.323
1.300
1.303
1.338
1.283
1.318
1.151
1.103
1.087
1.178
1.235
1.151
1.291
66
5.404
Enterprise value¥B
2.741
2.978
3.224
3.588
3.634
3.920
3.837
4.249
4.715
4.942
4.184
6.34%
6.92%
37
4.955
LT debt¥B
4.425
4.310
4.202
4.371
4.191
4.596
4.740
4.933
4.505
4.217
3.115
0.13%
0.51%
54
Revenue
¥6.481B
7.01%
1.00×
Cost of revenue
¥4.537B
7.01%
1.00×
Operating expenses
¥793.6M
7.51%
1.05×
Cash and investments
19.82%