0.707
Revenue¥B
4.689
4.900
5.049
5.421
5.724
6.107
6.496
6.866
7.209
7.531
0.731
5.64%
5.26%
59
14.53
Revenue growth%
12.86
14.00
15.22
15.68
14.68
11.81
13.23
10.82
11.91
10.25
27.44
11.81
13.04
16
19.60
Gross margin%
27.45
26.40
25.99
23.34
22.44
24.91
26.72
27.75
27.48
27.11
28.69
27.11
26.56
9
24.92
Operating margin%
16.89
14.73
16.74
16.28
18.31
16.70
19.64
19.40
18.57
18.22
21.26
18.57
17.55
37
5.78
Net margin%
11.17
8.28
7.07
8.44
9.07
7.57
9.80
8.93
6.23
6.32
27.59
7.57
8.36
30
12.43
P/E ratio (avg)x
24.94
24.81
22.31
20.95
18.95
19.23
19.02
19.70
20.63
21.57
29.98
19.70
20.79
72
10.53
EV/EBITx
32.14
32.22
29.72
30.16
29.44
28.77
25.04
22.99
21.98
23.32
22.24
23.32
29.10
25
21.93
FCF yield (avg)%
28.96
28.03
27.44
27.48
30.09
31.53
30.35
31.36
32.73
31.66
14.18
31.53
30.22
45
27.97
FCF margin%
29.77
31.93
32.95
32.48
34.67
32.73
32.70
32.06
33.11
34.22
10.52
32.73
32.71
61
0.386
FCF / Net incomex
1.261
1.299
1.391
1.417
1.442
1.343
1.189
1.082
0.936
0.970
0.993
1.082
1.280
74
3.87
ROIC%
20.70
20.49
23.09
25.55
24.68
24.74
22.27
20.75
19.29
17.13
7.95
20.75
21.51
74
10.94
Return on equity%
19.96
18.99
20.25
22.79
21.09
22.29
23.69
24.98
26.57
26.53
7.88
24.98
22.54
84
6.00
Return on assets%
15.17
17.58
14.91
12.46
11.40
13.20
10.64
9.06
6.52
6.90
20.59
9.06
11.93
58
83.12
EPS¥
103.99
119.08
117.49
133.04
149.58
174.52
167.28
167.89
198.06
230.55
86.18
9.04%
10.08%
—
25.20
EPS growth%
23.12
22.10
23.44
22.33
20.57
21.55
23.08
22.44
23.49
21.44
13.14
22.44
22.39
30
35.61
Bookvalue per sh¥
69.80
82.85
97.46
109.24
127.53
129.65
131.74
141.44
142.57
151.69
141.22
3.53%
8.18%
—
127.79
FCF per share¥
223.31
239.75
231.59
254.54
274.97
313.04
333.19
329.32
389.39
393.03
97.28
7.41%
7.62%
—
159.44
Dividend per sh¥
117.96
118.50
135.67
156.20
160.75
151.15
147.44
168.16
163.10
164.78
133.13
0.50%
4.60%
—
4.73
Div yield (avg)%
24.91
22.32
21.82
24.79
26.66
27.25
24.65
21.76
23.67
24.93
12.13
24.65
24.72
91
18.65
Payout ratio%
22.97
23.48
26.04
26.80
26.32
24.09
24.29
22.67
22.41
22.06
7.98
22.67
23.78
8
31.44
Shares (diluted)M
45.80
44.73
46.65
55.11
56.33
60.16
71.28
76.89
81.42
85.13
31.54
8.61%
7.82%
22
13.81
Buyback yield%
14.34
13.76
12.53
15.51
16.87
16.76
13.82
15.10
14.03
14.36
12.25
14.36
14.35
50
0.427
D/E ratiox
1.191
1.251
1.328
1.452
1.644
1.677
1.846
2.092
2.118
2.341
0.595
2.092
1.660
72
2.489
Enterprise value¥B
1.802
1.776
1.842
1.843
2.033
1.965
1.803
1.820
1.657
1.756
6.412
(2.89%)
(1.41%)
51
0.589
LT debt¥B
10.53
12.09
12.25
14.29
14.34
15.14
14.77
15.98
17.61
18.63
0.413
5.37%
7.09%
6
Revenue
¥7.531B
5.26%
1.00×
Cost of revenue
¥5.118B
5.35%
1.01×
Operating expenses
¥1.818B
5.38%
1.01×
Cash and investments
18.58%