1.649
Revenue¥B
3.679
3.738
3.799
3.985
4.089
4.227
4.352
4.495
4.673
4.716
1.766
2.89%
2.63%
9
22.27
Revenue growth%
8.85
11.72
9.08
6.70
6.01
5.62
6.67
8.33
7.45
6.14
9.78
6.67
7.07
83
27.19
Gross margin%
24.83
26.45
29.37
29.81
27.27
29.63
31.55
29.42
27.77
29.65
5.27
29.63
29.39
8
8.49
Operating margin%
29.83
27.79
26.29
27.06
24.97
26.57
24.40
25.62
26.18
26.96
11.05
26.18
26.43
73
12.18
Net margin%
30.17
27.62
29.64
31.67
32.01
30.56
28.09
25.46
28.46
28.02
16.56
28.09
29.05
29
25.11
P/E ratio (avg)x
30.79
30.29
34.76
34.75
36.46
40.02
36.50
41.52
40.44
41.26
26.53
40.44
36.48
52
26.22
EV/EBITx
29.86
28.43
24.92
26.35
28.51
30.29
33.60
35.11
35.22
35.19
30.99
35.11
30.07
16
23.66
FCF yield (avg)%
22.73
23.97
22.67
24.03
25.22
24.15
25.87
23.53
20.95
20.49
21.15
23.53
23.75
6
7.73
FCF margin%
32.00
31.08
33.56
34.65
37.28
34.39
34.18
32.27
29.48
26.96
27.81
32.27
32.91
88
1.470
FCF / Net incomex
1.069
0.974
1.056
1.158
1.036
1.065
1.124
1.129
1.232
1.175
1.492
1.129
1.096
92
26.26
ROIC%
22.88
23.51
24.97
23.95
23.79
22.91
22.86
25.69
27.19
29.41
11.75
25.69
23.87
11
6.71
Return on equity%
0.40
1.66
2.89
4.51
6.14
6.75
7.80
10.17
11.37
10.23
21.89
10.17
6.45
36
10.45
Return on assets%
11.98
12.87
11.67
9.94
8.80
8.43
6.79
6.19
7.74
9.11
21.36
7.74
8.95
87
54.77
EPS¥
263.09
267.14
308.84
329.04
357.71
403.81
416.39
474.06
532.48
634.31
60.84
12.14%
10.83%
—
21.58
EPS growth%
10.31
7.95
10.32
12.31
13.80
12.07
11.35
12.96
11.27
10.57
13.66
11.35
11.31
78
81.50
Bookvalue per sh¥
47.17
45.91
43.97
52.39
59.86
59.50
69.74
82.63
83.86
99.16
58.56
10.62%
8.72%
—
37.65
FCF per share¥
143.27
154.27
138.05
134.90
136.94
146.41
153.28
143.00
149.65
138.72
83.17
0.26%
0.11%
—
138.12
Dividend per sh¥
67.53
59.78
55.35
47.10
50.84
45.97
42.58
43.76
43.56
46.39
125.94
(1.82%)
(4.77%)
—
4.86
Div yield (avg)%
25.28
28.25
25.58
27.88
30.48
32.24
30.04
29.32
28.10
25.53
15.03
29.32
28.17
22
27.19
Payout ratio%
16.40
13.80
12.68
10.45
11.97
14.69
13.80
16.05
14.98
14.02
24.53
14.69
13.91
79
19.40
Shares (diluted)M
15.78
13.69
14.37
12.79
13.14
14.03
14.88
13.67
13.72
12.17
18.45
(1.53%)
(3.37%)
11
15.08
Buyback yield%
23.91
26.54
28.99
28.39
26.47
26.92
29.57
29.12
30.48
30.52
2.82
29.57
28.69
83
1.315
D/E ratiox
1.643
1.868
2.127
2.003
2.312
2.150
2.017
1.912
1.803
2.069
1.291
2.017
2.010
42
0.695
Enterprise value¥B
1.569
1.676
1.505
1.316
1.230
1.163
1.276
1.278
1.399
1.381
1.271
2.35%
(2.60%)
46
3.106
LT debt¥B
1.246
1.286
1.299
1.550
1.603
1.577
1.547
1.651
1.619
1.732
3.698
1.56%
5.26%
34
Revenue
¥4.716B
2.63%
1.00×
Cost of revenue
¥2.712B
2.59%
1.00×
Operating expenses
¥930.4M
2.35%
0.97×
Goodwill & intangibles
17.05%
Cash and investments
17.01%