3.537
Revenue¥B
2.700
2.950
3.148
3.451
3.691
3.928
4.340
4.767
5.074
5.508
3.818
8.33%
8.14%
91
2.17
Revenue growth%
15.36
15.70
16.77
14.98
16.29
18.99
21.07
20.40
19.19
21.68
26.78
20.40
17.88
52
22.04
Gross margin%
8.61
10.07
12.58
12.25
14.96
12.84
14.24
15.25
14.53
15.56
16.58
14.53
13.54
37
29.81
Operating margin%
0.40
0.40
0.40
2.28
3.54
3.37
5.59
2.91
5.22
7.55
27.41
5.22
3.14
78
16.66
Net margin%
4.45
1.88
1.46
1.89
1.03
3.31
3.26
6.05
7.87
9.34
7.06
6.05
3.28
89
22.71
P/E ratio (avg)x
25.42
29.40
29.49
28.10
32.95
38.09
36.15
36.21
40.70
39.46
15.84
38.09
34.55
84
27.07
EV/EBITx
34.18
30.26
31.41
28.24
28.40
28.63
30.28
29.21
28.95
29.65
33.70
29.21
29.43
25
2.45
FCF yield (avg)%
30.62
29.17
31.11
33.43
33.16
30.21
27.74
25.92
27.65
29.73
25.20
27.74
29.97
29
7.22
FCF margin%
11.33
14.09
14.41
17.20
16.45
14.22
12.11
11.49
11.65
9.48
21.39
11.65
13.10
31
0.447
FCF / Net incomex
1.513
1.403
1.371
1.459
1.518
1.531
1.680
1.661
1.901
2.040
1.635
1.680
1.525
81
22.72
ROIC%
26.62
25.39
25.50
27.20
27.25
29.48
31.49
33.91
34.82
37.29
17.50
33.91
28.36
94
6.45
Return on equity%
12.59
9.63
11.76
9.06
6.76
5.83
3.80
4.03
5.61
4.23
12.04
4.23
6.29
63
14.15
Return on assets%
18.38
20.56
17.83
17.50
15.01
14.72
14.27
14.88
14.49
16.90
29.39
14.72
15.96
38
55.07
EPS¥
254.20
227.83
241.87
217.78
221.65
234.45
247.24
265.47
294.59
288.01
61.18
5.38%
1.15%
—
5.26
EPS growth%
33.87
33.01
34.20
33.00
31.53
30.38
29.71
30.98
28.39
27.09
8.93
29.71
31.25
69
290.49
Bookvalue per sh¥
202.25
210.81
225.00
238.02
234.48
272.39
255.87
265.78
301.11
286.97
139.22
4.12%
3.22%
—
277.24
FCF per share¥
180.21
206.63
232.87
259.45
256.74
272.82
319.71
329.40
323.19
334.17
259.54
5.41%
5.88%
—
155.56
Dividend per sh¥
293.60
296.61
292.88
297.15
340.16
340.10
353.69
421.32
479.10
517.18
123.53
8.74%
6.63%
—
10.61
Div yield (avg)%
12.41
10.32
12.83
13.01
13.09
11.33
11.29
12.16
14.44
14.21
20.16
12.16
12.62
17
29.50
Payout ratio%
9.21
7.78
9.32
6.48
4.21
3.44
4.88
5.02
3.85
6.58
22.03
4.88
5.75
60
12.38
Shares (diluted)M
16.47
16.21
15.16
16.24
17.98
20.07
22.74
21.41
21.98
24.85
12.41
6.69%
5.05%
35
2.39
Buyback yield%
28.48
26.46
27.20
25.56
24.01
26.50
28.09
25.29
27.65
29.74
7.95
27.65
26.85
20
0.511
D/E ratiox
0.324
0.338
0.368
0.372
0.402
0.405
0.411
0.385
0.384
0.371
1.568
0.385
0.378
23
2.335
Enterprise value¥B
1.168
1.331
1.428
1.394
1.344
1.572
1.685
1.670
1.793
1.775
3.933
5.72%
5.25%
15
4.185
LT debt¥B
4.930
4.843
5.165
5.616
5.885
5.797
6.591
6.496
7.543
7.873
2.613
6.00%
6.73%
36
Revenue
¥5.508B
8.14%
1.00×
Cost of revenue
¥3.855B
8.14%
1.00×
Operating expenses
¥1.043B
7.83%
0.97×
Cash and investments
17.05%
Goodwill & intangibles
15.78%