4.950
Revenue¥B
2.829
2.916
3.006
3.169
3.335
3.418
3.471
3.642
3.813
3.974
5.504
3.57%
3.79%
17
25.38
Revenue growth%
20.94
22.89
23.21
24.82
22.12
22.98
24.65
24.82
26.61
28.47
25.36
24.82
23.93
19
29.83
Gross margin%
16.06
17.52
17.22
16.93
19.85
18.29
16.58
19.57
21.24
18.92
15.63
18.92
17.90
58
9.75
Operating margin%
11.03
13.13
11.58
13.78
12.55
9.69
12.56
12.06
9.45
10.07
21.90
10.07
11.82
42
14.03
Net margin%
5.99
7.90
6.69
4.55
1.61
3.73
2.12
4.10
6.89
8.41
22.67
4.10
5.27
46
6.932
P/E ratio (avg)x
9.464
9.983
10.45
11.09
10.60
10.24
10.76
9.282
9.744
9.968
35.58
9.968
10.11
85
30.51
EV/EBITx
29.86
29.68
28.13
27.96
28.12
31.39
32.31
28.72
30.13
27.60
22.81
30.13
29.20
63
6.58
FCF yield (avg)%
7.13
7.79
10.40
13.13
11.84
13.94
14.28
13.27
14.00
16.62
3.09
14.00
13.20
60
16.38
FCF margin%
0.40
1.64
3.28
2.23
1.92
4.80
4.53
2.43
0.75
0.40
25.80
2.43
2.07
33
1.397
FCF / Net incomex
0.461
0.417
0.373
0.402
0.415
0.448
0.407
0.444
0.460
0.435
0.964
0.444
0.426
23
25.54
ROIC%
23.24
22.54
23.19
21.71
22.05
22.90
25.62
22.82
22.34
22.93
21.88
22.90
22.86
77
13.78
Return on equity%
21.22
22.55
21.36
19.64
19.14
19.07
17.47
18.21
16.14
13.97
12.74
17.47
19.10
10
4.51
Return on assets%
24.04
22.00
22.34
25.01
27.79
28.49
29.92
31.87
34.09
31.31
17.98
31.31
28.14
94
260.78
EPS¥
301.97
332.50
351.94
373.38
372.73
334.97
305.53
324.73
319.21
323.60
276.43
(2.79%)
1.30%
—
6.75
EPS growth%
25.29
26.58
25.00
23.35
22.18
23.73
22.99
25.70
28.48
30.34
27.46
25.70
25.14
82
447.67
Bookvalue per sh¥
320.86
299.52
314.66
285.84
246.31
215.55
196.49
197.49
198.67
204.61
277.84
(3.64%)
(3.80%)
—
404.58
FCF per share¥
269.96
270.01
230.42
243.70
215.63
212.59
196.63
168.88
158.46
134.41
176.06
(9.02%)
(6.79%)
—
310.58
Dividend per sh¥
128.70
136.29
142.92
126.79
122.31
110.13
102.41
100.89
96.89
91.05
354.91
(5.73%)
(3.20%)
—
20.33
Div yield (avg)%
18.52
19.98
22.88
22.83
25.64
23.88
26.05
27.88
27.28
27.07
16.84
27.07
24.76
30
29.31
Payout ratio%
32.60
31.26
34.10
31.78
33.36
32.34
32.50
29.60
32.42
31.70
13.29
32.34
32.38
90
10.16
Shares (diluted)M
9.776
9.477
9.024
8.418
8.232
8.344
7.669
8.233
8.169
8.012
10.17
(0.54%)
(2.94%)
60
14.35
Buyback yield%
7.50
8.01
7.91
7.24
5.10
5.53
5.70
3.78
6.10
8.72
15.36
5.70
6.67
87
0.654
D/E ratiox
0.930
1.030
1.010
0.990
1.133
1.143
1.106
1.036
1.054
1.050
0.979
1.054
1.043
6
3.928
Enterprise value¥B
2.957
2.751
2.328
2.128
2.254
2.317
2.141
2.034
1.843
1.955
4.823
(2.80%)
(4.65%)
57
4.578
LT debt¥B
2.292
2.247
2.249
2.117
2.250
2.146
2.152
2.072
2.068
2.103
3.449
(1.35%)
(1.15%)
35
Revenue
¥3.974B
3.79%
1.00×
Cost of revenue
¥2.359B
3.72%
0.99×
Operating expenses
¥459.3M
5.29%
1.15×
Cash and investments
18.70%