1.353
Revenue¥B
1.393
1.444
1.454
1.509
1.569
1.601
1.642
1.664
1.716
1.781
1.478
2.57%
2.98%
9
18.77
Revenue growth%
21.87
19.91
19.01
21.86
20.61
19.95
19.52
20.53
18.78
19.53
14.40
19.53
19.93
93
12.65
Gross margin%
18.22
18.53
20.70
21.81
24.62
27.31
28.02
26.01
26.35
25.23
13.41
26.35
24.92
35
28.76
Operating margin%
21.14
18.94
20.53
20.08
20.50
21.77
21.80
22.12
24.15
25.84
26.29
22.12
21.46
75
19.65
Net margin%
0.66
2.52
0.40
1.67
4.22
2.51
1.32
0.45
0.76
0.40
10.19
0.76
1.04
70
23.29
P/E ratio (avg)x
8.434
8.755
9.554
9.546
9.664
9.501
10.00
9.898
10.48
10.74
9.865
10.00
9.609
73
8.000
EV/EBITx
23.06
24.82
22.36
22.97
23.01
24.15
22.28
22.79
22.18
23.50
37.38
22.79
22.99
47
24.82
FCF yield (avg)%
11.00
10.55
9.96
8.67
11.59
10.83
12.30
9.52
9.35
9.28
6.76
9.52
10.26
60
28.26
FCF margin%
13.47
14.30
14.08
11.38
11.38
13.30
11.49
13.70
11.28
8.84
2.39
11.49
12.39
72
0.559
FCF / Net incomex
2.290
2.241
2.670
2.941
2.880
3.358
3.966
4.245
4.192
4.956
0.773
4.192
3.149
89
27.14
ROIC%
11.47
10.73
11.96
12.86
10.50
7.59
10.40
7.73
9.46
10.76
11.25
9.46
10.62
42
18.36
Return on equity%
18.58
19.32
20.33
20.32
22.46
21.48
19.86
19.50
19.09
17.30
3.14
19.50
19.68
68
19.09
Return on assets%
14.05
16.85
17.25
14.94
16.98
16.54
19.36
17.65
19.97
22.65
12.43
19.36
17.11
62
123.42
EPS¥
267.02
308.04
345.00
366.02
344.83
335.61
387.48
399.60
431.52
485.11
137.05
7.07%
6.06%
—
20.37
EPS growth%
10.51
10.17
7.96
8.04
7.89
7.44
9.08
9.41
11.73
9.26
17.82
9.26
9.17
78
63.78
Bookvalue per sh¥
56.54
64.34
63.89
68.87
65.64
69.41
67.96
72.38
71.91
66.77
170.78
0.34%
2.08%
—
96.68
FCF per share¥
67.61
68.97
62.12
68.82
61.66
67.67
71.68
71.47
70.49
75.88
77.24
4.24%
1.03%
—
87.42
Dividend per sh¥
49.20
48.02
53.68
54.81
53.45
59.47
61.61
65.40
74.69
74.14
86.40
6.76%
4.86%
—
19.02
Div yield (avg)%
25.73
23.24
20.33
22.76
23.44
24.54
27.30
28.06
25.49
26.20
2.72
26.20
25.02
17
26.20
Payout ratio%
10.91
11.97
10.91
10.67
10.35
8.32
11.05
8.83
8.64
9.38
28.33
8.83
10.51
48
3.603
Shares (diluted)M
3.409
3.334
3.544
3.497
3.782
3.306
3.578
3.246
3.134
3.066
3.600
(4.11%)
(2.00%)
86
18.20
Buyback yield%
23.12
24.24
22.80
25.00
23.96
25.23
23.48
22.35
20.19
17.99
20.45
22.35
23.30
23
0.476
D/E ratiox
1.560
1.650
1.870
2.071
2.344
2.607
2.595
2.910
3.277
3.278
1.231
2.910
2.469
42
0.685
Enterprise value¥B
1.604
1.827
1.695
1.572
1.734
1.886
1.805
1.839
1.779
1.724
0.659
(0.11%)
0.02%
69
0.950
LT debt¥B
1.490
1.588
1.485
1.525
1.659
1.658
1.641
1.634
1.484
1.336
1.231
(4.23%)
(0.97%)
58
Revenue
¥1.781B
2.98%
1.00×
Cost of revenue
¥1.016B
3.06%
1.01×
Operating expenses
¥403.6M
3.39%
1.04×
Cash and investments
18.77%
Goodwill & intangibles
17.73%