3.439
Revenue¥B
2.039
2.113
2.280
2.459
2.582
2.780
2.943
3.165
3.395
3.571
3.836
6.70%
6.60%
70
28.13
Revenue growth%
15.31
14.94
12.29
14.98
17.27
17.30
14.83
16.43
17.89
18.31
27.96
17.30
15.87
31
11.20
Gross margin%
1.14
1.67
3.61
4.02
6.00
7.49
7.09
8.24
7.83
5.43
13.56
7.49
5.71
11
9.27
Operating margin%
21.21
21.76
20.05
20.34
18.69
18.84
21.56
20.80
21.98
21.05
6.33
21.05
20.93
58
14.91
Net margin%
12.55
10.14
10.72
8.08
7.41
6.02
4.21
2.45
4.83
5.97
16.09
4.83
6.72
45
35.18
P/E ratio (avg)x
29.16
33.47
36.17
39.27
42.08
39.88
39.71
43.74
43.51
41.22
25.91
41.22
39.79
69
30.53
EV/EBITx
32.62
33.23
33.34
34.37
35.56
33.15
28.38
24.94
23.27
22.77
27.09
24.94
32.89
29
25.13
FCF yield (avg)%
19.29
21.42
22.64
22.14
23.25
23.66
24.15
26.95
25.49
27.09
19.21
25.49
23.45
31
15.31
FCF margin%
3.59
5.19
4.51
5.30
7.21
7.46
6.70
7.84
10.01
8.11
11.73
7.84
6.95
30
1.741
FCF / Net incomex
1.795
1.764
1.794
2.016
1.944
1.786
1.797
1.720
1.930
2.044
0.365
1.797
1.796
42
10.04
ROIC%
20.23
18.81
21.71
21.78
21.66
23.77
21.44
23.73
22.34
21.26
28.29
22.34
21.68
74
14.44
Return on equity%
20.61
22.90
22.11
22.23
23.85
23.24
23.57
20.71
19.14
17.96
25.68
20.71
22.17
15
5.58
Return on assets%
25.44
27.58
25.25
25.15
22.33
19.68
19.19
18.71
15.92
12.99
2.15
18.71
21.01
20
39.03
EPS¥
77.81
93.09
109.77
110.51
107.86
126.57
132.46
130.77
138.93
138.70
42.91
5.16%
6.56%
—
24.51
EPS growth%
18.40
17.58
17.22
18.95
18.33
17.74
15.01
16.07
16.49
17.90
15.03
16.49
17.66
64
38.37
Bookvalue per sh¥
21.60
21.98
22.79
23.49
24.99
24.11
21.99
20.34
20.99
20.44
15.33
(3.94%)
(1.06%)
—
35.01
FCF per share¥
52.68
53.51
52.60
54.11
60.01
69.56
82.08
80.85
83.46
98.08
46.73
10.32%
6.25%
—
39.59
Dividend per sh¥
23.96
27.15
27.93
32.15
32.00
30.71
33.47
33.66
36.12
42.04
52.01
5.61%
5.65%
—
2.22
Div yield (avg)%
16.50
14.19
15.79
17.42
19.58
20.28
17.42
18.46
17.47
16.51
29.62
17.47
17.42
77
15.71
Payout ratio%
11.52
10.30
10.59
8.79
10.26
7.30
4.67
4.67
4.72
4.08
28.15
4.67
8.04
66
28.43
Shares (diluted)M
37.63
42.06
42.07
48.26
52.70
59.12
59.84
56.59
61.07
61.84
28.85
3.25%
5.11%
45
9.91
Buyback yield%
10.68
12.49
15.37
15.44
13.28
14.75
15.88
16.73
18.06
16.36
14.55
16.36
15.40
27
0.515
D/E ratiox
0.197
0.188
0.181
0.196
0.196
0.208
0.206
0.198
0.209
0.232
1.549
0.208
0.197
74
3.912
Enterprise value¥B
1.280
1.276
1.502
1.626
1.624
1.670
1.791
1.959
2.282
2.444
3.671
8.52%
6.70%
53
2.396
LT debt¥B
2.729
2.880
2.735
2.762
2.925
2.999
3.369
3.390
3.579
3.682
0.683
4.71%
1.99%
18
Revenue
¥3.571B
6.60%
1.00×
Cost of revenue
¥1.936B
6.77%
1.02×
Operating expenses
¥392.7M
5.56%
0.91×
Goodwill & intangibles
18.54%
Cash and investments
14.58%