0.927
Revenue¥B
1.962
1.995
2.056
2.120
2.135
2.202
2.212
2.260
2.332
2.436
1.031
2.67%
2.51%
31
2.27
Revenue growth%
8.66
7.34
6.13
7.66
8.90
9.91
8.01
5.48
4.03
2.98
14.70
5.48
7.50
54
12.56
Gross margin%
3.02
5.60
5.05
5.19
5.62
7.94
9.16
9.20
8.95
9.65
24.20
9.16
6.78
24
11.96
Operating margin%
27.83
28.00
29.00
30.63
31.74
30.92
28.79
31.66
30.82
27.85
8.53
30.82
29.82
92
23.30
Net margin%
26.44
27.53
25.61
26.02
27.13
28.17
25.90
23.49
22.09
19.63
29.05
23.49
25.96
20
30.72
P/E ratio (avg)x
35.95
40.81
45.99
47.84
55.26
65.98
78.37
81.03
93.30
103.6
27.65
81.03
60.62
30
36.67
EV/EBITx
23.42
23.86
24.83
22.34
22.31
22.07
23.85
22.19
23.43
25.09
28.45
23.43
23.43
30
27.71
FCF yield (avg)%
7.84
5.46
5.42
3.89
4.60
6.14
6.57
7.32
8.43
10.45
20.03
7.32
6.36
46
4.14
FCF margin%
7.66
6.12
4.31
5.29
3.96
1.90
0.99
0.40
0.40
0.40
22.01
0.40
2.93
56
0.976
FCF / Net incomex
1.880
2.022
2.160
1.892
1.909
1.653
1.692
1.630
1.436
1.280
1.599
1.630
1.786
92
9.19
ROIC%
4.35
2.12
1.48
0.40
0.40
1.71
3.82
5.65
2.82
4.51
29.74
3.82
2.47
42
13.72
Return on equity%
22.10
20.40
19.16
16.76
14.30
14.01
17.00
19.02
18.44
17.70
20.42
17.70
18.07
21
16.35
Return on assets%
27.35
24.48
22.32
24.21
22.95
23.04
23.73
23.96
21.85
19.45
7.15
23.04
23.39
45
9.67
EPS¥
8.73
9.10
10.28
11.00
11.94
12.22
13.88
13.49
14.52
15.69
10.46
5.61%
5.85%
—
2.52
EPS growth%
5.98
8.27
10.24
12.79
12.82
11.46
13.30
11.69
12.13
14.71
9.82
12.13
11.91
82
7.36
Bookvalue per sh¥
12.95
12.65
13.94
13.77
14.55
13.74
14.52
16.37
18.93
19.96
4.82
6.53%
5.44%
—
5.06
FCF per share¥
3.04
2.88
3.16
2.99
2.88
2.67
2.68
2.92
2.60
2.85
1.41
(0.15%)
(0.71%)
—
7.28
Dividend per sh¥
4.44
4.75
4.47
5.14
4.77
5.20
5.01
4.82
5.37
5.68
4.30
3.55%
3.74%
—
19.82
Div yield (avg)%
13.67
13.06
10.53
12.09
13.74
16.50
19.27
18.57
17.75
17.38
8.86
17.75
15.12
23
14.18
Payout ratio%
4.74
3.88
1.00
1.65
0.57
1.31
1.74
0.40
2.75
5.42
19.80
1.74
1.69
61
212.6
Shares (diluted)M
290.4
267.3
287.6
311.9
341.6
326.1
339.9
301.5
270.6
290.6
217.5
(3.18%)
0.93%
24
2.68
Buyback yield%
22.04
21.51
19.66
17.34
15.41
13.48
14.96
15.14
14.76
12.86
25.39
14.76
15.27
59
0.544
D/E ratiox
0.139
0.155
0.159
0.158
0.179
0.167
0.182
0.196
0.195
0.195
0.644
0.195
0.173
37
3.036
Enterprise value¥B
1.474
1.362
1.404
1.406
1.395
1.332
1.438
1.510
1.338
1.472
0.269
1.07%
0.08%
46
0.925
LT debt¥B
1.203
1.131
1.163
1.125
1.059
0.982
0.893
0.958
0.842
0.786
1.528
(5.77%)
(3.73%)
72
Revenue
¥2.436B
2.51%
1.00×
Cost of revenue
¥1.573B
2.81%
1.03×
Operating expenses
¥575.4M
1.90%
0.94×
Cash and investments
17.79%
Goodwill & intangibles
14.96%