0.708
Revenue¥B
0.844
0.876
0.893
0.922
0.931
0.966
0.983
1.013
1.052
1.072
0.746
2.86%
2.63%
65
11.95
Revenue growth%
0.40
0.40
2.06
1.56
1.07
0.40
1.46
3.12
2.79
3.09
13.61
2.79
1.51
55
17.33
Gross margin%
32.04
29.21
30.72
31.83
29.73
32.05
34.19
33.39
32.70
31.53
11.83
32.70
31.94
80
11.56
Operating margin%
21.73
19.32
21.66
20.50
18.76
19.55
20.51
17.90
15.40
18.05
29.75
18.05
19.44
55
22.03
Net margin%
15.86
13.25
10.40
8.44
9.62
10.32
11.50
9.20
8.87
9.73
5.31
9.73
10.02
24
29.75
P/E ratio (avg)x
26.25
27.90
23.99
20.94
19.89
18.50
17.92
18.81
20.01
20.20
24.13
18.81
20.10
37
18.10
EV/EBITx
24.45
21.31
19.87
19.30
19.35
17.41
18.08
15.86
14.70
13.18
34.82
15.86
18.69
74
12.61
FCF yield (avg)%
1.40
2.67
5.08
2.56
3.47
1.75
2.21
3.57
5.36
8.25
21.33
3.57
3.07
36
26.11
FCF margin%
25.12
26.56
27.24
26.33
25.80
26.55
24.71
25.03
25.06
25.82
17.53
25.06
25.81
73
1.369
FCF / Net incomex
1.721
1.638
1.873
2.148
2.195
2.396
2.648
2.707
2.843
3.136
0.877
2.707
2.295
38
11.15
ROIC%
24.80
26.61
25.20
23.17
20.69
20.36
20.26
19.67
19.17
20.44
10.92
20.26
20.57
70
13.25
Return on equity%
13.60
10.72
8.39
6.68
4.45
2.95
5.88
7.89
5.70
3.24
27.35
5.70
6.28
47
18.17
Return on assets%
0.40
0.40
0.40
0.60
0.40
0.40
2.69
3.50
1.52
1.65
6.87
1.65
0.50
17
546.11
EPS¥
260.96
294.78
287.47
309.73
327.52
377.83
380.84
443.81
517.31
583.27
568.83
12.23%
9.03%
—
2.33
EPS growth%
15.64
14.67
14.81
17.51
19.49
22.20
23.44
23.64
21.12
18.88
13.10
22.20
19.18
86
606.85
Bookvalue per sh¥
597.83
623.52
562.38
515.23
575.06
584.58
621.59
650.24
693.35
751.83
475.58
5.51%
2.00%
—
258.06
FCF per share¥
1,164
1,196
1,175
1,250
1,386
1,611
1,918
2,060
2,243
2,512
243.33
12.63%
8.03%
—
877.13
Dividend per sh¥
452.41
445.64
419.59
464.58
455.13
451.99
401.91
449.80
434.01
389.66
969.59
(3.06%)
(1.84%)
—
13.83
Div yield (avg)%
23.14
23.58
23.64
21.55
20.97
18.74
18.25
19.60
16.95
14.76
21.12
18.25
20.29
94
22.23
Payout ratio%
18.97
21.20
24.16
26.11
25.47
28.36
27.68
30.43
29.50
30.03
12.02
29.50
26.90
83
1.648
Shares (diluted)M
2.689
3.216
3.327
3.998
4.494
5.110
4.955
5.614
5.511
5.800
1.621
5.23%
9.86%
20
13.66
Buyback yield%
17.23
18.76
21.35
23.03
21.47
21.54
20.15
21.57
23.66
21.45
20.97
21.54
21.46
60
1.102
D/E ratiox
1.003
1.083
1.133
1.154
1.315
1.262
1.456
1.587
1.612
1.571
0.992
1.571
1.289
24
1.338
Enterprise value¥B
1.153
1.132
1.052
1.026
1.053
1.026
0.936
0.950
1.011
1.064
0.201
0.21%
(0.26%)
89
0.765
LT debt¥B
1.002
0.960
0.860
0.829
0.735
0.710
0.693
0.742
0.753
0.704
0.782
(0.83%)
(3.39%)
89
Revenue
¥1.072B
2.63%
1.00×
Cost of revenue
¥558.1M
3.17%
1.05×
Operating expenses
¥176.1M
1.69%
0.91×
Cash and investments
15.44%
Goodwill & intangibles
14.39%