1.067
Revenue¥B
3.978
4.030
4.202
4.193
4.346
4.435
4.622
4.697
4.847
4.970
1.159
2.72%
2.36%
29
16.02
Revenue growth%
27.18
25.53
27.47
25.97
28.23
26.66
27.50
24.66
23.94
23.46
14.47
24.66
26.31
63
25.73
Gross margin%
10.21
10.87
8.79
11.73
13.34
14.67
15.61
14.86
13.87
16.23
27.60
14.86
13.60
29
19.79
Operating margin%
12.39
11.53
13.45
10.62
7.63
6.32
7.61
9.37
9.82
9.29
11.73
9.29
9.60
43
18.56
Net margin%
11.45
11.55
13.18
11.09
11.18
11.30
11.84
10.24
8.98
9.82
13.34
10.24
11.24
37
29.06
P/E ratio (avg)x
14.44
14.10
12.55
12.55
13.49
13.66
14.39
13.71
12.52
12.69
11.77
13.66
13.57
45
23.66
EV/EBITx
17.49
19.71
21.59
19.86
20.40
23.08
25.84
29.10
27.72
26.13
18.48
26.13
22.33
32
26.22
FCF yield (avg)%
23.71
23.59
25.01
23.25
25.51
26.86
25.40
22.85
20.48
19.52
21.30
22.85
23.65
73
25.22
FCF margin%
24.50
23.71
22.35
24.49
25.92
25.04
24.45
22.77
25.39
26.14
19.01
25.04
24.49
30
0.552
FCF / Net incomex
0.876
0.989
1.141
1.100
1.203
1.346
1.506
1.449
1.709
1.805
1.392
1.506
1.274
26
19.74
ROIC%
26.13
24.09
23.77
21.74
24.07
23.74
24.19
25.97
26.26
24.39
20.16
24.39
24.14
92
28.71
Return on equity%
17.24
16.17
18.62
17.21
17.44
17.55
16.12
17.57
14.86
15.30
12.59
16.12
17.22
61
5.07
Return on assets%
21.22
20.45
22.39
23.31
21.04
23.00
21.82
18.82
21.00
20.23
29.71
21.00
21.13
56
113.07
EPS¥
76.68
81.12
73.87
74.21
76.87
77.46
75.98
82.24
79.23
73.41
118.40
(0.91%)
0.23%
—
2.75
EPS growth%
12.75
10.58
13.47
13.61
15.59
18.50
17.37
18.95
19.11
21.08
12.86
18.95
16.48
73
23.48
Bookvalue per sh¥
33.89
31.83
33.10
34.58
34.17
36.40
37.88
43.71
42.51
44.32
30.72
5.34%
3.68%
—
129.19
FCF per share¥
156.82
163.08
177.23
195.60
213.27
244.31
272.58
312.03
340.90
346.83
61.81
10.21%
7.88%
—
36.12
Dividend per sh¥
55.36
59.35
63.94
63.45
56.10
60.17
55.87
58.34
63.08
66.09
37.23
3.33%
1.24%
—
15.04
Div yield (avg)%
23.56
24.93
26.42
24.83
24.83
24.36
23.38
26.00
27.55
29.73
27.48
26.00
24.88
15
4.83
Payout ratio%
4.25
2.93
0.40
1.52
3.27
3.29
4.68
3.84
3.30
3.77
8.37
3.77
3.30
65
15.11
Shares (diluted)M
22.80
26.35
25.96
27.75
29.03
28.45
31.52
31.89
30.78
31.48
15.41
1.63%
3.21%
18
24.88
Buyback yield%
22.76
22.62
22.26
20.78
20.51
21.00
19.30
19.00
19.70
21.07
23.98
19.70
20.89
71
0.453
D/E ratiox
0.434
0.373
0.367
0.344
0.370
0.369
0.374
0.370
0.403
0.412
0.115
0.374
0.372
68
2.663
Enterprise value¥B
2.638
2.840
2.737
2.675
2.382
2.479
2.540
2.696
2.821
2.646
2.543
2.13%
(1.04%)
80
1.253
LT debt¥B
2.721
3.156
3.440
4.150
4.690
4.632
4.946
5.911
6.489
7.060
0.212
8.52%
11.57%
62
Revenue
¥4.970B
2.36%
1.00×
Cost of revenue
¥2.917B
2.13%
0.98×
Operating expenses
¥826.2M
3.04%
1.07×
Goodwill & intangibles
19.11%
Cash and investments
17.63%
Spread over hurdle
54.94%