4.562
Revenue¥B
3.666
3.840
3.977
4.122
4.172
4.204
4.241
4.293
4.467
4.697
4.853
2.40%
2.60%
41
18.17
Revenue growth%
11.97
14.63
14.68
12.14
10.33
12.91
14.04
12.81
11.36
12.96
10.65
12.91
12.86
66
7.49
Gross margin%
36.46
35.55
33.23
35.29
36.76
36.27
34.50
32.39
30.47
28.68
5.54
32.39
34.90
16
11.56
Operating margin%
19.47
20.86
18.80
21.80
21.24
23.65
22.69
24.99
25.44
23.55
27.28
23.65
22.24
11
14.82
Net margin%
11.92
11.37
10.50
10.25
9.23
10.40
8.32
8.98
10.79
10.56
10.79
10.40
10.45
54
13.02
P/E ratio (avg)x
48.32
51.51
54.68
63.18
70.99
81.19
84.58
84.90
81.54
82.24
36.60
82.24
76.09
27
18.60
EV/EBITx
31.21
30.73
32.41
30.35
28.14
26.14
27.36
28.80
25.60
22.97
37.98
26.14
28.47
63
8.72
FCF yield (avg)%
8.23
5.54
7.81
6.59
7.50
8.43
9.20
8.82
10.05
10.33
5.59
9.20
8.33
42
28.53
FCF margin%
19.25
19.25
19.92
20.57
20.48
22.49
23.89
22.85
22.87
23.55
25.07
22.87
21.53
15
0.639
FCF / Net incomex
0.956
1.024
1.037
1.123
1.119
1.138
1.219
1.200
1.146
1.210
0.896
1.200
1.131
94
20.22
ROIC%
26.58
25.96
25.93
26.42
25.65
24.16
22.04
21.23
21.30
23.30
27.02
22.04
24.91
76
24.05
Return on equity%
11.56
11.82
14.67
15.71
13.12
13.70
11.16
10.22
7.76
5.46
7.83
10.22
11.69
13
9.58
Return on assets%
20.43
21.10
21.54
18.59
20.94
19.87
18.85
21.05
20.25
23.19
24.81
20.25
20.69
35
8.49
EPS¥
10.29
10.58
12.07
13.26
12.59
12.05
12.56
11.98
11.63
12.87
9.00
0.44%
1.87%
—
13.86
EPS growth%
24.67
22.06
21.44
18.91
18.26
19.54
17.20
15.83
18.72
16.58
15.99
17.20
18.82
60
14.49
Bookvalue per sh¥
8.49
8.94
8.82
8.80
8.77
9.07
9.59
9.55
11.03
11.08
11.27
4.77%
2.53%
—
3.91
FCF per share¥
11.62
11.78
11.99
13.39
13.15
13.37
13.35
13.13
12.75
13.46
3.26
0.47%
2.45%
—
11.10
Dividend per sh¥
8.54
8.65
8.36
8.21
7.73
7.78
7.45
7.43
7.24
6.79
11.29
(2.58%)
(2.50%)
—
7.83
Div yield (avg)%
23.02
23.24
24.74
25.37
24.00
26.92
24.30
26.63
25.51
22.73
10.55
25.51
24.52
14
15.19
Payout ratio%
26.93
24.17
25.62
23.43
23.69
25.47
23.67
25.52
26.23
28.38
28.17
25.52
25.50
36
298.9
Shares (diluted)M
373.5
364.2
377.9
381.7
446.7
510.9
549.3
647.8
769.6
770.6
292.8
11.52%
8.23%
77
17.37
Buyback yield%
18.99
18.78
17.21
14.43
14.16
15.49
17.57
15.83
14.09
13.45
7.11
15.49
15.66
12
1.193
D/E ratiox
0.339
0.330
0.335
0.325
0.303
0.322
0.315
0.285
0.276
0.272
1.262
0.285
0.319
14
2.043
Enterprise value¥B
5.593
6.183
6.734
6.388
6.143
5.762
5.315
5.731
6.131
6.888
4.633
2.31%
1.63%
21
2.058
LT debt¥B
0.873
0.956
1.081
1.217
1.409
1.635
1.586
1.676
1.852
2.071
4.639
8.00%
8.89%
65
Revenue
¥4.697B
2.60%
1.00×
Cost of revenue
¥3.022B
2.56%
1.00×
Operating expenses
¥951.4M
3.13%
1.05×
Cash and investments
17.62%
Goodwill & intangibles
17.02%