5.846
Revenue¥B
4.101
4.356
4.610
5.009
5.364
5.671
6.077
6.429
6.803
7.405
6.050
6.66%
6.94%
32
23.59
Revenue growth%
6.60
6.18
4.28
1.51
0.40
0.40
0.40
3.21
2.89
1.36
13.37
1.36
2.20
57
20.08
Gross margin%
17.56
18.74
16.47
13.61
16.48
17.04
18.86
17.12
19.33
19.75
27.57
18.86
17.34
65
26.81
Operating margin%
21.03
19.90
21.63
20.22
18.43
19.02
17.09
15.36
13.42
13.37
2.00
15.36
18.72
93
29.39
Net margin%
10.49
13.35
13.00
13.38
14.63
12.20
9.92
11.55
14.30
11.52
12.04
11.55
12.60
53
29.97
P/E ratio (avg)x
29.31
26.98
23.29
24.33
23.50
25.29
24.50
22.68
21.27
18.69
23.10
22.68
23.92
78
20.79
EV/EBITx
12.18
13.10
12.26
11.73
11.70
12.06
11.60
11.84
12.19
11.59
32.00
11.84
11.95
93
3.81
FCF yield (avg)%
10.72
9.46
11.77
12.25
14.34
11.76
11.06
9.95
9.62
10.54
24.71
10.54
10.89
26
10.31
FCF margin%
12.13
12.17
9.24
10.60
12.51
10.47
8.43
11.09
10.13
8.03
26.65
10.13
10.53
27
1.183
FCF / Net incomex
0.742
0.817
0.967
1.066
1.092
1.180
1.160
1.403
1.666
1.718
1.574
1.403
1.126
25
19.67
ROIC%
9.54
8.53
11.06
13.74
15.88
17.70
15.24
13.39
12.87
12.52
23.56
13.39
13.13
30
20.08
Return on equity%
9.80
9.80
10.31
11.51
10.54
8.41
6.66
3.98
1.91
3.03
28.61
3.98
9.10
63
5.67
Return on assets%
24.33
22.07
20.69
18.00
20.41
20.44
20.47
19.07
20.84
23.33
24.93
20.47
20.58
93
90.86
EPS¥
56.77
63.43
67.70
79.45
85.08
87.55
93.35
107.89
127.07
144.17
100.40
11.12%
10.70%
—
18.57
EPS growth%
8.48
5.52
5.21
7.43
8.57
9.04
7.78
10.34
10.54
10.74
22.06
10.34
8.52
11
78.72
Bookvalue per sh¥
34.42
35.65
39.28
42.70
45.68
47.07
51.28
51.87
49.13
52.28
62.96
2.73%
3.59%
—
111.68
FCF per share¥
55.56
58.52
65.09
70.26
78.76
89.37
99.86
91.79
95.03
89.43
38.06
2.57%
4.27%
—
52.34
Dividend per sh¥
92.64
100.00
108.39
110.11
111.02
99.92
85.93
78.30
80.45
85.97
54.38
(4.98%)
(0.11%)
—
9.60
Div yield (avg)%
22.07
23.91
21.01
18.22
19.42
17.50
20.12
22.57
24.65
24.19
5.38
22.57
21.54
83
6.19
Payout ratio%
3.72
2.23
4.87
3.55
5.83
3.66
5.50
4.77
3.83
3.37
21.48
3.83
3.77
67
33.42
Shares (diluted)M
46.39
51.31
59.26
56.17
56.29
55.30
58.93
56.58
57.23
61.85
33.75
1.90%
3.38%
43
29.20
Buyback yield%
10.97
9.76
11.63
13.40
12.47
11.67
8.73
10.87
12.08
9.21
24.81
10.87
11.30
70
0.444
D/E ratiox
0.655
0.753
0.854
0.849
0.848
0.898
1.060
1.088
1.117
1.074
1.197
1.074
0.876
90
6.139
Enterprise value¥B
1.257
1.237
1.082
0.956
1.027
1.066
1.077
1.149
1.237
1.250
5.033
4.00%
(1.05%)
25
5.784
LT debt¥B
3.815
3.796
3.575
3.387
3.508
3.932
3.844
3.982
3.558
3.562
2.211
0.31%
(1.29%)
21
Revenue
¥7.405B
6.94%
1.00×
Cost of revenue
¥3.634B
6.60%
0.97×
Operating expenses
¥1.306B
7.64%
1.07×
Goodwill & intangibles
16.36%
Cash and investments
15.99%