0.406
Revenue¥B
1.247
1.355
1.472
1.598
1.706
1.809
1.951
2.129
2.281
2.475
0.438
7.72%
7.89%
51
28.99
Revenue growth%
5.34
6.16
4.69
6.64
8.02
10.32
8.99
11.07
8.57
6.42
22.03
8.99
7.33
16
7.63
Gross margin%
12.43
10.68
12.67
10.20
8.34
8.24
6.34
8.23
10.47
9.57
9.37
8.24
9.88
87
24.52
Operating margin%
18.59
19.48
18.78
19.09
16.12
18.54
20.02
22.70
22.86
23.91
17.15
22.70
19.29
40
16.63
Net margin%
25.59
25.46
25.03
25.58
24.27
23.02
21.08
21.30
21.98
18.99
29.82
21.30
23.65
55
12.78
P/E ratio (avg)x
17.56
19.34
20.05
22.34
23.76
24.86
27.07
29.48
29.53
29.79
23.54
29.48
24.31
43
7.239
EV/EBITx
18.76
19.70
20.34
18.58
18.27
18.73
18.33
19.78
22.29
22.56
34.28
19.78
19.23
67
27.38
FCF yield (avg)%
25.68
25.04
23.44
24.01
26.90
27.30
25.82
27.33
25.43
28.33
26.19
27.30
25.75
6
10.80
FCF margin%
15.67
18.21
18.21
19.42
19.11
21.78
19.53
19.31
21.34
22.92
14.35
21.34
19.36
68
1.538
FCF / Net incomex
1.254
1.117
1.171
1.221
1.184
1.277
1.201
1.163
1.136
1.005
1.017
1.163
1.178
55
21.05
ROIC%
4.08
4.16
7.02
6.22
5.03
3.92
6.23
7.05
5.75
4.57
16.71
5.75
5.39
9
29.18
Return on equity%
25.01
23.04
24.55
26.02
25.10
26.18
28.09
29.03
28.11
29.29
14.76
28.11
26.10
51
14.41
Return on assets%
20.33
20.73
19.39
17.63
18.37
17.59
16.09
18.26
17.34
15.38
7.42
17.34
17.95
62
175.06
EPS¥
183.62
190.51
204.03
238.73
267.73
317.17
318.93
360.79
352.06
417.38
191.47
9.29%
8.92%
—
24.09
EPS growth%
28.02
26.44
25.57
22.72
19.97
19.75
17.21
16.01
14.67
16.76
4.42
16.76
19.86
41
28.69
Bookvalue per sh¥
164.29
176.97
181.69
175.60
195.86
187.52
201.06
203.75
207.66
232.53
152.38
3.49%
2.91%
—
111.20
FCF per share¥
168.88
172.21
188.26
203.68
199.22
184.26
195.00
208.38
222.74
198.95
90.18
(0.03%)
0.91%
—
112.62
Dividend per sh¥
135.40
139.16
152.64
169.16
172.73
168.66
194.56
206.81
227.93
225.99
178.35
5.52%
6.43%
—
17.09
Div yield (avg)%
17.22
16.18
15.61
17.06
18.69
19.64
19.26
18.19
20.35
20.57
6.38
19.64
18.44
39
21.78
Payout ratio%
8.60
8.74
8.39
9.76
11.63
12.22
10.38
12.07
9.13
7.83
6.49
10.38
9.44
41
17.70
Shares (diluted)M
26.89
28.32
29.40
28.52
30.81
32.91
35.61
34.66
35.47
37.91
17.74
4.24%
4.86%
45
14.70
Buyback yield%
9.89
12.63
12.74
14.68
15.42
16.39
14.13
13.69
15.40
17.41
18.85
15.40
14.41
16
0.417
D/E ratiox
0.711
0.644
0.679
0.665
0.625
0.661
0.675
0.690
0.739
0.693
1.484
0.690
0.677
70
1.568
Enterprise value¥B
3.514
3.635
3.786
3.735
4.312
4.306
4.498
4.438
5.196
6.246
0.946
7.69%
7.33%
67
2.140
LT debt¥B
0.558
0.554
0.503
0.553
0.534
0.596
0.570
0.632
0.666
0.732
1.110
6.49%
1.99%
95
Revenue
¥2.475B
7.89%
1.00×
Cost of revenue
¥1.493B
7.76%
0.99×
Operating expenses
¥432.8M
9.16%
1.12×
Goodwill & intangibles
20.65%
Cash and investments
17.03%