2.561
Revenue¥B
1.760
1.903
2.078
2.194
2.330
2.499
2.722
2.895
3.043
3.302
2.665
7.22%
7.08%
75
6.59
Revenue growth%
12.56
14.53
15.12
13.13
10.75
7.96
9.04
7.20
8.08
7.94
5.83
7.96
9.90
7
26.05
Gross margin%
11.64
11.48
8.51
6.77
5.31
6.20
4.95
2.19
0.40
2.97
5.14
2.97
5.76
84
23.11
Operating margin%
3.71
2.69
4.50
7.26
7.53
5.13
6.84
9.11
9.75
10.30
22.82
9.11
7.05
41
30.00
Net margin%
4.38
6.67
6.39
4.99
4.76
6.71
9.67
8.20
11.11
9.77
22.13
9.67
6.69
76
37.87
P/E ratio (avg)x
6.982
7.049
7.009
6.660
6.416
5.942
6.276
6.029
6.482
7.091
34.38
6.276
6.571
74
32.43
EV/EBITx
31.45
36.30
39.94
45.70
50.66
50.88
50.07
49.19
49.96
49.94
37.28
49.96
49.57
47
27.86
FCF yield (avg)%
3.21
4.48
2.70
0.40
0.40
0.63
1.15
3.31
5.57
3.52
21.39
3.31
2.96
17
21.50
FCF margin%
14.09
15.96
16.96
17.24
18.12
15.37
14.86
14.84
15.78
18.72
23.64
15.37
15.87
40
1.087
FCF / Net incomex
1.025
1.062
1.232
1.466
1.735
1.702
1.700
1.686
1.717
1.845
0.690
1.702
1.693
35
25.17
ROIC%
35.28
34.71
36.75
38.44
39.31
39.40
41.83
43.22
40.98
39.68
9.51
40.98
39.35
38
15.62
Return on equity%
33.27
32.33
32.88
35.16
34.62
32.78
31.58
34.32
33.78
34.28
12.84
33.78
33.53
92
9.40
Return on assets%
29.84
32.69
33.75
36.62
38.63
38.10
40.25
42.63
39.82
40.03
10.67
40.03
38.36
57
10.97
EPS¥
6.12
5.91
5.74
5.74
5.55
4.76
4.50
3.83
3.59
3.13
11.31
(10.83%)
(7.27%)
—
14.32
EPS growth%
28.00
30.53
30.82
30.50
28.87
31.67
28.88
26.75
29.26
27.08
3.56
28.88
29.07
68
46.85
Bookvalue per sh¥
59.70
67.65
78.09
91.46
88.52
105.94
119.34
134.44
143.88
145.24
15.60
10.41%
11.03%
—
31.40
FCF per share¥
49.66
45.61
49.56
52.04
48.61
51.05
51.38
56.20
60.68
67.91
37.12
6.92%
4.07%
—
24.03
Dividend per sh¥
7.04
6.40
5.70
5.11
5.31
5.39
4.98
4.95
5.21
5.71
37.10
1.45%
(2.72%)
—
25.80
Div yield (avg)%
12.16
12.26
10.35
11.53
8.93
7.42
6.76
5.46
5.52
5.14
9.75
5.52
8.18
65
29.89
Payout ratio%
10.34
9.20
8.30
8.22
10.89
13.41
14.76
12.32
12.78
13.89
21.36
13.41
11.61
48
24.43
Shares (diluted)M
16.78
16.11
16.37
16.80
15.15
15.69
16.72
16.65
17.55
17.77
24.40
3.25%
0.66%
30
10.23
Buyback yield%
19.60
22.58
24.05
22.42
19.64
19.64
19.26
18.33
18.01
19.19
20.59
19.19
19.62
58
0.117
D/E ratiox
1.487
1.357
1.455
1.491
1.363
1.280
1.314
1.307
1.164
1.208
1.069
1.280
1.335
50
2.470
Enterprise value¥B
2.917
3.362
3.691
3.670
4.384
4.437
4.669
4.899
4.855
4.862
1.422
2.09%
6.40%
49
2.380
LT debt¥B
2.974
3.120
3.619
4.212
4.161
4.304
4.046
4.241
3.968
3.995
1.342
(0.81%)
4.18%
91
Revenue
¥3.302B
7.08%
1.00×
Cost of revenue
¥2.229B
7.20%
1.01×
Operating expenses
¥514.2M
7.11%
1.00×
Cash and investments
21.14%
Goodwill & intangibles
20.71%