4.872
Revenue¥B
2.795
3.034
3.320
3.606
3.969
4.354
4.797
5.101
5.604
6.182
5.396
9.27%
9.19%
8
7.05
Revenue growth%
17.88
20.05
20.44
22.78
20.89
19.79
19.33
20.27
22.56
21.58
27.19
20.27
20.35
93
17.66
Gross margin%
0.40
0.40
1.76
3.25
0.50
0.40
0.40
0.40
0.40
0.40
11.80
0.40
0.40
73
12.89
Operating margin%
29.45
29.09
29.57
30.19
30.22
30.99
33.49
32.98
33.60
32.84
11.33
32.98
30.61
21
9.51
Net margin%
15.25
17.69
17.07
18.74
19.75
22.72
21.91
23.05
23.56
23.86
27.56
23.05
20.83
26
12.42
P/E ratio (avg)x
15.55
15.23
13.64
12.14
13.04
12.14
12.88
12.66
12.28
12.88
24.11
12.66
12.88
86
13.46
EV/EBITx
26.88
29.30
32.81
36.61
37.74
34.28
31.61
35.56
35.61
40.33
10.71
35.56
34.92
19
13.85
FCF yield (avg)%
19.47
18.02
16.96
17.37
16.58
14.08
14.73
12.42
14.38
17.18
25.20
14.38
16.77
58
20.47
FCF margin%
13.62
11.51
12.34
12.25
13.62
13.74
11.02
12.15
9.66
8.09
11.19
11.02
12.20
76
0.244
FCF / Net incomex
2.231
2.121
2.384
2.758
2.632
3.075
3.216
3.612
3.460
4.011
0.398
3.460
2.917
30
27.91
ROIC%
17.78
18.07
18.33
18.87
16.33
19.05
18.48
21.05
21.58
23.04
26.60
21.05
18.67
73
28.72
Return on equity%
6.61
9.33
7.77
9.84
9.38
10.34
9.23
8.22
10.90
10.61
14.72
10.34
9.35
48
16.62
Return on assets%
23.88
26.44
24.51
22.37
22.74
21.74
22.74
24.59
26.84
27.56
11.02
24.59
24.20
8
298.07
EPS¥
100.57
93.22
90.50
87.38
93.23
92.56
80.42
78.75
78.35
81.80
322.51
(2.58%)
(2.22%)
—
27.82
EPS growth%
11.36
11.66
11.03
13.51
13.49
11.13
11.96
14.61
14.19
11.35
27.53
11.96
11.81
92
293.32
Bookvalue per sh¥
305.65
338.18
341.78
343.16
337.37
392.24
379.23
392.33
454.84
439.39
186.75
5.43%
5.20%
—
152.77
FCF per share¥
60.39
58.28
63.97
57.12
54.22
55.82
62.88
63.94
64.85
58.46
265.11
1.52%
(0.07%)
—
82.45
Dividend per sh¥
283.39
296.40
293.52
312.07
329.60
342.09
366.99
370.37
393.47
434.03
329.92
5.66%
5.36%
—
9.69
Div yield (avg)%
19.13
17.28
18.40
17.68
16.04
13.52
15.15
12.47
12.75
10.67
24.08
12.75
15.60
69
13.68
Payout ratio%
19.41
22.12
23.81
23.60
23.90
24.18
22.04
24.47
22.86
22.08
11.20
22.86
23.23
40
10.20
Shares (diluted)M
12.95
13.80
16.04
15.17
16.87
17.40
16.33
18.01
19.89
19.69
10.25
3.14%
5.48%
32
12.85
Buyback yield%
30.61
33.33
31.41
32.19
33.34
34.30
34.06
32.94
32.61
31.36
17.81
32.94
32.77
73
1.491
D/E ratiox
1.372
1.532
1.456
1.678
1.780
2.089
2.265
2.510
2.765
2.953
1.717
2.510
1.935
37
5.439
Enterprise value¥B
1.588
1.516
1.531
1.443
1.288
1.386
1.469
1.348
1.234
1.229
5.607
(0.94%)
(2.66%)
43
2.814
LT debt¥B
2.595
2.671
2.711
2.575
2.266
2.253
2.359
2.234
2.259
2.210
4.779
(0.50%)
(2.49%)
67
Revenue
¥6.182B
9.19%
1.00×
Cost of revenue
¥4.186B
9.08%
0.99×
Operating expenses
¥1.346B
9.51%
1.03×
Cash and investments
21.02%
Goodwill & intangibles
19.89%