1.011
Revenue¥B
0.957
0.958
0.970
0.987
0.992
0.997
0.986
1.006
1.024
1.015
1.100
0.46%
0.67%
36
19.32
Revenue growth%
15.65
17.82
18.70
20.74
21.32
24.25
24.94
22.48
24.51
26.27
20.47
24.51
21.90
93
23.86
Gross margin%
7.02
4.34
5.88
6.39
5.80
5.29
5.45
3.84
2.81
2.04
15.85
3.84
5.37
51
13.47
Operating margin%
21.93
19.84
22.52
21.61
19.79
17.20
19.49
18.20
19.03
20.05
26.30
19.03
19.81
47
8.09
Net margin%
10.79
12.83
14.20
15.76
14.86
13.07
13.00
14.59
16.41
16.47
14.01
14.59
14.39
75
6.921
P/E ratio (avg)x
12.78
14.14
16.65
17.72
17.89
21.51
21.20
23.97
25.37
27.67
7.062
23.97
19.55
79
7.452
EV/EBITx
26.33
26.37
30.26
32.69
36.04
37.41
42.63
47.43
53.46
56.36
29.33
47.43
36.72
53
13.66
FCF yield (avg)%
22.59
21.39
20.52
19.63
19.49
18.35
16.11
13.29
13.43
13.42
8.01
13.43
18.92
45
2.32
FCF margin%
30.70
29.21
28.19
31.01
32.99
35.39
37.05
36.92
36.83
39.31
18.41
36.92
34.19
22
1.756
FCF / Net incomex
1.790
1.781
1.794
1.867
1.875
1.820
1.675
1.924
2.190
2.120
0.635
1.924
1.844
8
2.56
ROIC%
17.36
16.47
13.87
14.05
15.95
14.90
15.93
16.01
16.51
16.34
22.46
16.01
15.98
51
21.14
Return on equity%
23.10
21.36
19.84
21.00
19.31
17.36
20.35
20.02
22.46
25.36
2.93
20.35
20.68
75
6.08
Return on assets%
19.28
21.78
23.65
21.15
23.44
26.05
24.50
26.57
27.35
30.33
2.13
26.57
24.08
73
110.33
EPS¥
143.01
135.35
132.07
151.54
143.28
152.14
162.11
187.18
184.97
187.79
120.00
5.56%
2.89%
—
14.69
EPS growth%
3.62
3.35
3.82
6.51
4.78
4.64
2.74
3.12
1.43
3.47
12.03
3.12
3.55
69
79.51
Bookvalue per sh¥
145.80
158.23
153.77
158.41
155.34
170.71
161.14
156.62
151.47
167.39
94.90
1.50%
2.92%
—
28.08
FCF per share¥
111.45
101.22
105.25
94.30
84.09
84.74
91.97
89.48
88.41
80.92
54.37
(0.77%)
(4.36%)
—
58.57
Dividend per sh¥
34.83
37.49
44.22
53.25
64.18
74.35
82.16
93.74
109.94
132.46
34.25
15.59%
14.94%
—
20.82
Div yield (avg)%
19.49
22.25
19.44
20.07
19.37
21.08
19.98
19.63
16.88
14.96
24.04
19.63
19.56
68
16.05
Payout ratio%
24.34
22.38
24.95
23.73
26.33
28.32
29.03
27.64
28.06
27.24
4.75
28.06
26.79
71
10.22
Shares (diluted)M
12.92
13.16
14.66
16.42
17.78
20.03
19.56
20.49
20.62
19.83
9.934
2.20%
4.99%
95
25.35
Buyback yield%
9.83
8.73
8.33
11.17
11.42
11.42
9.52
10.15
7.41
9.19
25.67
9.52
9.68
56
1.296
D/E ratiox
2.221
2.349
2.559
2.847
2.763
2.684
2.702
2.474
2.275
2.120
1.207
2.474
2.517
76
1.033
Enterprise value¥B
0.805
0.910
0.944
1.040
1.092
1.056
0.998
1.073
1.169
1.204
1.089
1.97%
4.90%
57
1.041
LT debt¥B
1.099
1.027
0.946
0.843
0.811
0.840
0.888
0.859
0.903
0.974
1.115
3.73%
(1.12%)
69
Revenue
¥1.015B
0.67%
1.00×
Cost of revenue
¥535.1M
0.65%
1.00×
Operating expenses
¥127.2M
0.76%
1.01×
Goodwill & intangibles
17.25%
Cash and investments
14.30%