3.164
Revenue¥B
4.200
4.422
4.735
5.052
5.528
5.818
6.160
6.607
7.216
7.707
3.315
6.87%
7.24%
64
19.47
Revenue growth%
0.53
0.40
0.40
0.40
0.40
2.17
2.20
0.40
1.24
0.40
29.76
1.24
0.40
22
3.73
Gross margin%
19.39
20.53
21.75
20.36
21.92
20.06
18.62
20.16
19.85
20.86
11.77
20.06
20.26
48
9.16
Operating margin%
24.00
23.76
24.61
24.30
25.39
22.90
25.40
25.85
27.42
28.74
3.15
25.85
25.00
10
17.01
Net margin%
13.33
14.56
15.05
14.14
12.10
14.96
17.76
16.93
19.27
17.95
13.54
17.76
15.00
77
8.705
P/E ratio (avg)x
36.65
38.42
38.96
34.61
35.41
35.85
35.72
34.16
30.20
31.45
28.38
34.16
35.57
15
28.78
EV/EBITx
16.18
16.09
16.33
16.34
16.48
15.13
13.80
14.87
16.03
16.37
32.42
15.13
16.13
65
21.57
FCF yield (avg)%
30.13
28.54
26.20
24.03
26.36
27.87
27.93
25.33
23.02
21.16
29.47
25.33
26.28
83
13.81
FCF margin%
16.95
17.57
18.55
19.36
20.50
21.71
24.21
22.29
24.27
24.60
21.39
24.21
21.11
78
1.473
FCF / Net incomex
2.093
2.032
2.214
2.464
2.757
2.626
2.420
2.236
2.139
2.287
0.565
2.287
2.261
25
20.12
ROIC%
11.27
12.38
10.02
9.21
11.39
8.96
6.71
5.30
7.33
8.80
2.87
7.33
9.09
72
2.73
Return on equity%
17.98
19.80
17.53
19.38
20.42
21.66
22.54
25.13
27.96
28.88
17.27
25.13
21.04
30
18.98
Return on assets%
13.11
12.07
10.50
13.42
13.82
13.83
16.38
16.65
16.81
16.50
8.62
16.50
13.83
92
83.52
EPS¥
226.26
232.89
225.32
242.24
230.16
214.46
199.53
203.75
219.58
213.83
85.95
(1.46%)
0.93%
—
16.76
EPS growth%
15.52
15.76
16.81
19.18
19.05
20.64
19.66
17.75
16.90
17.15
5.78
17.75
17.45
26
64.19
Bookvalue per sh¥
93.45
105.90
116.37
115.72
136.45
137.18
147.03
148.73
152.81
157.73
134.49
2.94%
6.00%
—
95.48
FCF per share¥
40.93
45.44
45.55
51.46
47.78
50.33
47.94
51.36
50.62
55.68
151.90
3.11%
3.66%
—
135.65
Dividend per sh¥
128.19
112.27
107.94
101.74
107.84
115.88
107.38
94.90
80.93
85.54
109.29
(4.53%)
(3.51%)
—
28.04
Div yield (avg)%
20.25
17.53
15.25
12.68
9.85
10.18
7.55
6.61
4.73
5.94
25.21
6.61
10.02
38
15.72
Payout ratio%
7.96
10.75
8.43
6.31
9.16
11.77
10.06
8.08
6.09
5.54
13.87
8.08
8.25
83
16.66
Shares (diluted)M
23.06
22.74
26.09
25.85
28.00
32.05
34.31
37.57
41.01
42.08
16.94
8.49%
6.85%
82
6.38
Buyback yield%
21.09
22.94
25.62
23.24
24.57
22.33
20.37
19.22
17.39
19.80
24.92
19.80
21.71
21
0.386
D/E ratiox
0.698
0.661
0.684
0.689
0.717
0.744
0.699
0.598
0.585
0.617
1.202
0.617
0.686
29
1.068
Enterprise value¥B
1.540
1.838
2.137
2.530
2.919
2.809
2.706
2.867
3.430
4.030
4.949
6.66%
10.55%
11
2.566
LT debt¥B
2.028
1.819
1.768
1.880
1.973
1.782
1.952
1.840
1.984
2.000
3.813
0.28%
0.37%
39
Revenue
¥7.707B
7.24%
1.00×
Cost of revenue
¥4.173B
7.53%
1.03×
Operating expenses
¥1.822B
6.47%
0.93×
Cash and investments
19.10%
Goodwill & intangibles
16.00%