1.370
Revenue¥B
2.747
2.824
3.036
3.257
3.358
3.581
3.697
3.956
4.135
4.400
1.490
5.55%
5.55%
65
22.71
Revenue growth%
25.42
27.70
25.30
23.90
23.12
23.14
20.82
23.43
26.16
28.77
6.34
23.43
24.60
43
16.29
Gross margin%
14.11
13.23
13.23
13.39
11.26
11.91
12.97
10.83
13.36
12.43
25.37
12.43
13.10
10
22.00
Operating margin%
18.66
17.87
17.06
17.70
16.87
18.79
21.29
22.00
19.06
18.37
20.61
19.06
18.51
58
14.15
Net margin%
19.29
21.40
23.47
22.11
21.74
24.36
22.28
24.50
22.98
23.73
11.80
23.73
22.63
30
29.53
P/E ratio (avg)x
25.55
25.82
27.70
30.66
35.40
39.65
41.40
44.23
48.91
54.94
28.70
44.23
37.52
75
21.60
EV/EBITx
25.09
24.62
24.74
21.20
21.78
23.51
19.97
18.59
18.86
18.59
7.513
18.86
21.49
89
29.44
FCF yield (avg)%
10.69
10.05
8.29
5.54
4.05
1.48
0.40
2.44
0.88
1.47
20.76
1.47
3.24
8
7.42
FCF margin%
12.31
13.09
15.06
14.87
17.29
17.05
18.61
21.00
19.04
16.33
28.88
18.61
16.69
59
1.027
FCF / Net incomex
0.076
0.081
0.070
0.076
0.072
0.070
0.069
0.064
0.057
0.054
1.322
0.064
0.070
72
12.30
ROIC%
9.52
7.52
5.27
4.58
6.95
9.90
9.01
7.46
9.98
10.83
24.93
9.90
8.26
89
16.09
Return on equity%
27.47
29.33
31.02
30.56
31.23
32.57
33.08
30.67
30.88
33.58
21.29
32.57
30.95
47
10.99
Return on assets%
7.85
5.26
6.47
5.51
3.69
0.78
0.40
0.40
0.40
2.25
4.81
0.40
2.97
47
157.58
EPS¥
441.60
503.85
601.71
613.54
658.18
666.49
746.86
831.83
993.10
1,032
170.82
9.41%
10.89%
—
28.31
EPS growth%
3.82
6.55
4.06
1.57
0.68
0.46
0.80
0.40
0.40
0.40
28.38
0.40
0.74
29
406.30
Bookvalue per sh¥
138.87
131.18
131.33
129.16
111.95
99.81
89.22
82.94
79.17
69.61
412.84
(9.07%)
(7.41%)
—
330.23
FCF per share¥
66.71
69.28
79.22
77.34
86.66
90.96
99.58
92.72
103.88
110.92
164.40
5.06%
5.33%
—
425.03
Dividend per sh¥
342.39
326.56
329.90
331.44
329.09
366.53
411.03
455.11
500.42
574.54
155.15
11.79%
4.97%
—
10.31
Div yield (avg)%
5.17
4.28
4.70
7.06
5.97
3.89
2.60
4.18
6.05
5.46
24.55
4.18
4.93
44
22.49
Payout ratio%
26.16
27.69
27.48
27.86
25.03
27.61
27.99
27.95
27.54
28.21
9.47
27.95
27.65
70
5.608
Shares (diluted)M
6.585
7.068
7.554
6.961
6.505
6.349
6.646
6.817
7.615
7.390
5.818
2.58%
1.02%
55
14.80
Buyback yield%
19.23
17.98
16.75
15.34
17.13
16.84
16.51
18.19
20.86
19.88
28.78
18.19
17.56
86
1.193
D/E ratiox
1.351
1.229
1.316
1.233
1.228
1.106
1.186
1.224
1.267
1.203
1.444
1.203
1.229
42
3.569
Enterprise value¥B
1.058
1.087
1.194
1.317
1.469
1.475
1.557
1.823
2.088
2.392
2.763
10.23%
9.45%
86
0.697
LT debt¥B
0.862
0.792
0.804
0.750
0.723
0.732
0.707
0.605
0.551
0.553
3.252
(5.23%)
(5.26%)
14
Revenue
¥4.400B
5.55%
1.00×
Cost of revenue
¥2.023B
5.21%
0.97×
Operating expenses
¥1.045B
5.77%
1.02×
Cash and investments
15.44%