1.320
Revenue¥B
1.140
1.188
1.264
1.311
1.377
1.471
1.525
1.611
1.698
1.389
1.545
5.31%
5.02%
22
20.95
Revenue growth%
3.60
1.27
0.40
0.40
0.40
0.40
2.66
5.08
7.53
28.85
7.08
2.66
1.97
17
21.38
Gross margin%
24.53
27.35
27.91
27.35
28.38
27.49
24.56
22.63
24.73
16.96
8.12
24.73
26.04
90
27.58
Operating margin%
23.17
22.55
19.68
17.89
19.64
16.87
15.02
13.86
12.42
25.11
2.12
15.02
18.77
22
14.50
Net margin%
13.28
11.28
11.19
11.86
12.81
13.94
16.46
18.36
16.35
17.80
3.17
16.35
13.61
62
28.01
P/E ratio (avg)x
41.46
45.43
49.01
46.61
51.28
49.22
52.27
51.92
56.63
22.35
16.82
51.92
49.11
28
30.45
EV/EBITx
35.08
32.58
37.24
37.32
38.80
42.69
44.86
47.03
44.86
18.45
15.77
44.86
38.06
66
27.92
FCF yield (avg)%
16.67
16.33
17.98
16.05
13.07
16.06
15.40
16.07
17.37
15.43
29.35
16.06
16.20
6
7.04
FCF margin%
6.78
7.25
7.63
9.12
6.40
9.34
7.74
7.18
5.41
7.63
28.44
7.18
7.21
35
0.990
FCF / Net incomex
1.731
1.932
2.101
2.374
2.374
2.353
2.293
2.232
2.517
1.259
0.299
2.353
2.263
58
15.04
ROIC%
0.40
0.40
1.69
2.13
2.85
1.42
2.51
4.55
5.46
26.16
22.11
2.85
1.91
65
4.16
Return on equity%
24.26
27.20
26.76
29.29
27.89
29.60
29.41
27.73
26.32
17.21
14.16
27.89
27.46
66
13.22
Return on assets%
14.71
11.78
13.11
10.32
11.09
10.00
10.36
7.40
8.66
3.17
13.57
10.00
10.73
71
119.48
EPS¥
196.26
206.73
231.20
249.10
290.37
323.28
375.64
382.10
378.04
132.84
146.01
8.70%
7.46%
—
8.23
EPS growth%
24.00
22.50
20.59
20.64
19.55
18.31
15.97
14.50
15.16
24.57
17.23
15.97
20.07
92
123.60
Bookvalue per sh¥
24.34
24.73
23.60
24.08
25.46
24.52
28.32
26.66
29.05
105.45
166.35
3.83%
2.45%
—
145.46
FCF per share¥
37.39
35.64
32.55
36.59
37.99
36.65
39.96
40.41
38.39
91.06
120.83
0.97%
0.81%
—
30.90
Dividend per sh¥
199.55
220.40
223.64
218.27
197.82
180.08
199.85
224.13
206.39
24.51
150.98
(1.11%)
0.62%
—
14.73
Div yield (avg)%
3.07
6.04
8.35
10.78
11.99
13.05
12.26
12.49
13.23
21.75
8.69
12.49
11.38
20
21.94
Payout ratio%
19.50
21.30
20.87
19.32
17.09
17.10
18.16
19.89
17.89
20.97
3.31
17.89
19.41
88
4.411
Shares (diluted)M
3.892
4.202
4.215
4.397
3.925
3.825
4.264
4.139
4.617
4.417
4.291
0.98%
1.51%
61
11.26
Buyback yield%
21.14
23.49
21.67
21.98
20.30
17.93
20.66
18.57
17.20
7.93
8.99
18.57
20.90
73
1.398
D/E ratiox
0.410
0.373
0.361
0.364
0.397
0.439
0.400
0.396
0.355
0.319
1.565
0.397
0.396
55
0.650
Enterprise value¥B
1.048
1.032
1.038
1.174
1.355
1.415
1.644
1.888
1.989
1.124
0.651
11.13%
9.31%
71
1.499
LT debt¥B
0.084
0.097
0.111
0.117
0.120
0.115
0.113
0.107
0.116
1.461
0.757
(0.20%)
5.41%
81
Revenue
¥1.698B
5.02%
1.00×
Cost of revenue
¥916.5M
5.18%
1.01×
Operating expenses
¥258.8M
4.50%
0.95×
Cash and investments
18.49%
Goodwill & intangibles
16.69%