3.361
Revenue¥B
3.140
3.434
3.621
3.867
4.091
4.318
4.527
4.748
5.126
5.564
3.583
6.34%
6.62%
76
20.18
Revenue growth%
7.19
8.15
6.35
7.96
5.88
5.88
8.73
7.86
6.86
4.94
3.72
6.86
7.03
85
18.90
Gross margin%
12.53
15.52
16.39
16.60
17.69
17.87
17.12
16.42
18.46
16.01
12.13
17.12
16.51
19
29.22
Operating margin%
11.86
13.77
16.14
16.50
13.61
11.84
13.50
16.41
13.79
15.09
12.10
13.79
13.78
66
10.92
Net margin%
17.29
18.04
17.34
19.06
19.83
18.55
17.42
19.42
19.93
21.98
13.41
19.42
18.81
15
7.957
P/E ratio (avg)x
20.74
24.13
24.18
28.10
33.06
38.85
40.91
48.01
51.21
50.34
18.61
48.01
35.96
17
23.60
EV/EBITx
9.208
9.785
10.35
9.573
9.223
9.844
10.42
11.08
12.56
13.24
34.74
11.08
10.10
26
17.45
FCF yield (avg)%
0.40
0.40
3.21
0.56
0.40
0.40
0.40
3.16
3.84
1.12
15.35
1.12
0.48
27
14.85
FCF margin%
4.53
3.65
6.13
3.19
3.93
3.55
0.95
3.39
2.68
2.60
27.20
2.68
3.47
14
1.471
FCF / Net incomex
0.498
0.491
0.511
0.504
0.495
0.547
0.485
0.456
0.512
0.574
1.090
0.512
0.501
92
6.71
ROIC%
5.07
4.95
3.66
1.84
3.92
5.42
5.15
3.68
4.53
7.36
22.68
5.15
4.74
35
12.83
Return on equity%
22.45
23.17
23.59
24.43
26.26
26.81
28.86
30.08
31.30
29.86
12.12
29.86
26.54
73
24.16
Return on assets%
24.81
25.63
23.40
26.37
24.74
26.20
23.50
24.30
24.59
22.64
6.85
24.30
24.66
54
132.13
EPS¥
94.97
92.97
87.84
91.15
102.85
117.08
126.41
117.40
134.97
129.24
147.88
4.67%
2.63%
—
24.96
EPS growth%
5.94
4.66
3.25
1.83
0.83
0.40
0.40
3.07
4.63
5.14
19.07
3.07
3.16
56
142.63
Bookvalue per sh¥
25.93
29.11
30.40
34.07
35.09
32.90
34.10
34.79
36.14
34.77
116.03
(0.18%)
3.35%
—
49.97
FCF per share¥
99.15
99.99
113.16
112.79
120.51
108.82
116.12
129.70
120.86
134.07
48.19
2.15%
3.30%
—
92.91
Dividend per sh¥
51.77
48.82
43.29
46.17
43.46
40.30
41.35
44.71
43.38
42.52
140.63
(0.43%)
(1.05%)
—
19.18
Div yield (avg)%
16.92
14.39
16.73
14.49
12.41
10.89
13.22
15.10
13.71
13.77
5.21
13.71
14.08
59
15.41
Payout ratio%
5.90
8.80
5.80
3.34
2.00
4.78
4.44
7.35
10.06
10.55
28.35
7.35
5.85
61
7.731
Shares (diluted)M
11.19
11.51
12.18
13.00
14.36
15.87
16.53
19.14
21.41
25.10
8.107
11.82%
9.22%
78
18.38
Buyback yield%
5.89
7.76
5.54
3.51
0.60
2.58
0.40
0.40
2.24
4.09
27.83
2.24
3.04
40
0.214
D/E ratiox
1.549
1.439
1.492
1.707
1.942
2.123
2.288
2.112
1.983
1.994
0.145
2.112
1.963
21
1.253
Enterprise value¥B
3.443
3.018
2.987
2.838
2.678
2.729
2.649
2.575
2.345
2.334
1.434
(2.71%)
(4.52%)
61
3.513
LT debt¥B
1.042
1.199
1.405
1.539
1.653
1.902
2.100
2.262
2.462
2.499
0.192
8.62%
9.34%
78
Revenue
¥5.564B
6.62%
1.00×
Cost of revenue
¥3.433B
6.92%
1.03×
Operating expenses
¥1.217B
5.84%
0.93×
Cash and investments
14.87%