1.504
Revenue¥B
9.708
10.36
11.32
11.93
12.90
13.97
15.02
15.83
17.02
18.04
1.536
6.93%
7.28%
60
16.53
Revenue growth%
22.71
25.07
23.90
24.46
23.68
24.62
26.58
26.23
26.26
25.57
7.84
26.23
24.85
93
6.84
Gross margin%
27.65
29.66
31.75
30.07
31.46
31.60
31.60
31.32
30.52
29.68
12.81
31.32
30.92
66
20.87
Operating margin%
22.32
23.92
25.26
25.65
23.74
24.53
25.00
23.71
24.04
21.95
15.79
24.04
23.98
76
24.60
Net margin%
20.79
21.71
24.39
24.70
22.31
23.92
25.59
26.44
23.57
22.51
25.65
23.92
23.75
73
15.54
P/E ratio (avg)x
41.16
38.81
37.31
35.59
32.88
31.97
31.38
29.44
29.90
32.07
19.58
31.38
32.47
82
26.41
EV/EBITx
14.85
14.06
15.01
16.14
16.74
15.78
16.12
15.19
15.21
14.55
25.16
15.21
15.20
54
13.49
FCF yield (avg)%
23.66
24.77
23.07
22.14
21.31
18.78
18.31
20.63
23.10
23.74
25.95
20.63
22.61
31
21.26
FCF margin%
29.06
26.47
29.10
27.15
28.32
28.71
26.78
29.65
31.69
33.18
17.43
29.65
28.88
78
0.587
FCF / Net incomex
1.495
1.513
1.680
1.538
1.531
1.660
1.593
1.778
1.656
1.809
0.733
1.660
1.624
30
29.28
ROIC%
0.67
3.44
2.36
1.08
0.40
0.44
1.35
1.82
4.00
5.19
9.25
1.82
1.59
35
2.56
Return on equity%
2.97
1.10
1.76
0.40
0.40
0.40
0.40
2.85
0.40
0.40
29.12
0.40
0.40
42
16.23
Return on assets%
0.40
0.40
2.42
3.78
6.57
6.10
7.49
5.58
5.94
4.72
6.27
5.94
5.15
34
245.85
EPS¥
792.22
782.80
824.04
931.74
984.36
1,009
1,110
1,061
1,086
1,017
257.52
0.65%
1.65%
—
10.71
EPS growth%
1.77
0.40
1.11
3.85
1.63
3.10
5.82
8.33
9.40
9.24
28.61
8.33
3.48
15
186.50
Bookvalue per sh¥
497.61
567.46
570.95
603.87
654.53
656.62
769.62
830.87
795.93
790.37
661.87
3.84%
4.64%
—
545.79
FCF per share¥
370.37
427.54
452.70
452.00
479.47
514.98
515.10
571.53
602.56
603.60
398.01
4.71%
6.02%
—
439.07
Dividend per sh¥
852.28
843.13
798.86
787.87
877.96
1,026
1,192
1,163
1,247
1,437
827.54
10.35%
5.88%
—
18.36
Div yield (avg)%
17.01
14.67
16.37
19.37
17.36
18.97
18.82
16.47
15.54
13.27
19.08
16.47
16.74
51
23.25
Payout ratio%
19.02
21.25
21.88
19.25
20.49
22.75
25.25
22.60
23.83
25.92
11.37
23.83
22.24
71
12.50
Shares (diluted)M
11.60
11.99
12.89
13.87
12.28
10.93
11.25
11.56
10.52
10.19
12.52
(3.67%)
(2.15%)
28
11.19
Buyback yield%
30.50
33.34
35.55
37.84
40.07
41.77
42.01
39.56
38.38
37.18
10.99
39.56
38.11
27
0.319
D/E ratiox
0.513
0.536
0.589
0.626
0.711
0.728
0.821
0.825
0.949
1.057
1.475
0.825
0.720
89
2.677
Enterprise value¥B
8.690
9.694
8.855
9.354
9.555
8.663
8.008
8.697
7.783
8.218
5.374
(2.97%)
0.45%
59
9.515
LT debt¥B
2.350
2.085
2.156
2.396
2.440
2.310
2.092
2.003
2.128
2.063
3.522
(3.30%)
(1.53%)
77
Revenue
¥18.04B
7.28%
1.00×
Cost of revenue
¥9.485B
7.18%
0.99×
Operating expenses
¥2.898B
7.28%
1.00×
Goodwill & intangibles
18.19%
Cash and investments
17.62%
Spread over hurdle
14.45%