0.274
Revenue¥B
1.931
2.034
2.173
2.344
2.524
2.647
2.773
2.962
3.095
3.309
0.280
5.56%
6.34%
78
8.86
Revenue growth%
5.94
5.81
5.00
4.85
6.10
7.71
7.50
6.52
7.84
7.87
8.33
7.71
6.31
14
3.60
Gross margin%
7.96
5.63
8.16
9.87
8.83
9.98
8.67
6.87
7.61
7.11
5.54
7.61
8.06
61
22.43
Operating margin%
30.22
31.20
32.02
31.47
29.29
31.34
33.99
32.17
32.99
34.57
15.46
32.99
31.74
21
20.01
Net margin%
9.52
6.62
9.41
7.17
9.19
9.74
12.22
9.98
10.82
9.78
3.28
9.98
9.63
6
8.002
P/E ratio (avg)x
15.45
15.46
17.38
16.54
15.87
17.13
17.33
16.86
18.75
17.46
18.13
17.33
16.99
22
27.98
EV/EBITx
45.34
53.59
60.75
70.79
83.57
93.55
107.0
129.5
144.2
148.8
30.39
129.5
88.56
90
10.74
FCF yield (avg)%
11.23
9.95
8.71
9.29
10.66
7.72
10.69
12.38
10.38
7.87
21.05
10.38
10.17
28
12.36
FCF margin%
0.40
0.40
0.40
0.40
3.22
4.49
2.20
3.41
0.67
0.40
6.07
2.20
0.53
17
1.303
FCF / Net incomex
1.424
1.336
1.453
1.346
1.503
1.603
1.494
1.533
1.457
1.281
1.556
1.494
1.455
64
9.07
ROIC%
14.66
13.51
11.00
13.01
12.75
11.51
11.98
11.30
8.45
10.18
21.38
11.30
11.75
25
14.27
Return on equity%
23.96
24.26
25.04
27.27
28.40
29.63
30.96
33.78
30.78
30.80
25.15
30.80
29.02
31
20.37
Return on assets%
15.95
15.70
18.01
17.44
19.86
21.17
22.83
22.38
22.54
20.91
20.52
22.38
20.39
92
459.43
EPS¥
359.52
345.82
331.35
331.16
328.81
290.83
260.30
254.72
273.99
275.37
507.44
(3.49%)
(3.19%)
—
17.94
EPS growth%
15.75
13.04
12.38
15.19
14.51
11.52
11.22
12.28
12.49
11.27
5.67
11.52
12.43
10
169.40
Bookvalue per sh¥
89.35
106.16
121.07
118.04
137.95
159.36
187.92
209.26
223.61
224.77
323.47
10.26%
9.73%
—
103.98
FCF per share¥
537.92
624.15
664.92
720.32
812.42
941.98
933.12
893.11
1,021
1,162
427.37
7.41%
9.74%
—
316.12
Dividend per sh¥
40.76
37.06
34.48
37.29
31.90
27.25
28.61
27.31
29.17
28.46
141.73
(2.26%)
(3.51%)
—
7.76
Div yield (avg)%
0.40
2.68
4.57
3.52
5.65
3.97
1.38
0.40
0.40
0.40
18.85
0.40
2.03
58
22.87
Payout ratio%
17.78
17.53
20.37
19.78
22.31
22.49
22.95
25.89
24.93
25.22
6.07
24.93
22.40
15
6.284
Shares (diluted)M
9.362
10.52
11.18
12.68
15.17
17.72
17.29
19.29
21.73
24.39
6.146
9.96%
10.23%
35
18.60
Buyback yield%
10.82
12.11
12.52
11.83
12.74
15.69
14.91
12.66
11.02
8.16
3.74
12.66
12.32
41
1.098
D/E ratiox
1.114
1.139
1.165
1.358
1.393
1.499
1.455
1.512
1.733
1.718
1.568
1.512
1.424
22
3.107
Enterprise value¥B
5.012
5.018
5.373
6.108
6.753
6.727
6.385
6.534
7.490
8.122
0.334
3.76%
6.33%
23
0.706
LT debt¥B
1.995
1.785
1.777
1.854
1.975
1.750
1.912
1.686
1.691
1.831
1.856
(1.50%)
(1.75%)
62
Revenue
¥3.309B
6.34%
1.00×
Cost of revenue
¥2.298B
6.61%
1.03×
Operating expenses
¥468.4M
5.41%
0.92×
Goodwill & intangibles
15.20%
Cash and investments
15.14%