556.0
Revenue¥B
852.3
882.6
905.3
939.6
956.3
1,002
1,027
1,083
1,099
1,134
603.0
3.47%
3.15%
91
28.69
Revenue growth%
16.73
18.81
20.53
21.87
19.15
21.18
18.88
20.87
19.76
20.74
24.62
20.74
20.15
48
19.88
Gross margin%
22.46
25.31
22.73
20.87
21.32
20.17
17.98
20.15
22.10
20.91
14.25
20.17
21.12
47
26.19
Operating margin%
18.67
19.43
16.65
14.52
16.36
14.27
13.81
14.77
14.97
14.80
2.18
14.77
14.88
85
9.12
Net margin%
7.98
8.39
11.18
11.10
12.39
9.89
9.16
6.69
5.66
3.12
13.75
6.69
8.78
41
31.48
P/E ratio (avg)x
27.38
30.19
30.46
35.39
37.10
35.35
34.25
33.03
38.99
40.71
30.91
35.35
34.80
57
30.25
EV/EBITx
34.88
33.91
34.39
36.85
38.55
40.51
41.85
44.44
48.28
51.52
10.23
44.44
39.53
26
18.73
FCF yield (avg)%
4.95
6.64
9.14
11.83
14.26
15.23
13.68
11.22
10.34
11.89
17.28
11.89
11.52
68
7.12
FCF margin%
7.29
4.37
7.33
9.67
7.25
8.19
9.69
10.86
8.32
10.36
18.62
9.69
8.26
63
1.558
FCF / Net incomex
0.470
0.471
0.485
0.514
0.542
0.499
0.466
0.461
0.443
0.393
0.536
0.461
0.471
81
17.04
ROIC%
26.67
23.97
25.15
23.55
25.42
23.67
26.23
26.97
24.79
26.81
21.46
26.23
25.28
31
28.72
Return on equity%
21.22
22.18
24.71
24.24
23.88
22.48
19.73
18.82
17.05
19.58
15.18
19.58
21.70
14
6.18
Return on assets%
22.72
25.55
27.88
28.15
25.35
23.02
24.57
24.24
25.85
27.16
18.56
24.57
25.45
82
293.37
EPS¥
612.54
728.03
832.03
913.88
985.86
1,149
1,366
1,364
1,590
1,880
306.78
13.78%
13.41%
—
7.04
EPS growth%
18.61
20.32
19.18
17.18
14.58
16.85
16.98
14.82
17.13
15.30
4.24
16.85
17.06
75
308.98
Bookvalue per sh¥
146.19
146.83
138.97
161.49
168.20
189.63
202.98
218.15
218.44
258.92
130.68
9.01%
7.55%
—
111.12
FCF per share¥
98.49
112.33
122.28
134.44
136.40
129.76
124.22
123.70
124.93
144.43
205.44
1.15%
4.05%
—
315.78
Dividend per sh¥
301.96
312.57
337.68
317.23
325.42
339.00
350.12
330.49
330.24
303.99
288.82
(1.35%)
0.42%
—
23.00
Div yield (avg)%
3.25
6.09
5.45
5.31
5.95
7.67
5.37
4.37
5.08
7.38
3.02
5.37
5.41
36
8.77
Payout ratio%
18.64
20.11
18.64
19.35
19.93
21.12
20.20
20.67
23.31
25.64
5.98
21.12
20.15
83
0.925
Shares (diluted)B
1.023
0.972
0.991
0.872
0.828
0.811
0.719
0.780
0.713
0.786
0.912
(1.05%)
(3.50%)
13
17.41
Buyback yield%
14.37
13.54
11.26
9.33
9.08
8.22
5.30
5.92
6.67
5.71
28.91
5.92
8.65
55
1.700
D/E ratiox
0.610
0.644
0.596
0.579
0.585
0.571
0.648
0.642
0.625
0.653
0.126
0.642
0.617
21
279.9
Enterprise value¥B
883.7
987.0
958.5
1,043
1,123
1,297
1,239
1,358
1,279
1,280
820.8
2.66%
3.72%
89
224.9
LT debt¥B
983.6
1,023
1,183
1,332
1,362
1,302
1,324
1,503
1,551
1,579
333.8
3.01%
6.20%
65
Revenue
¥1.134T
3.15%
1.00×
Cost of revenue
¥663.4B
3.10%
1.00×
Operating expenses
¥265.7B
3.06%
0.99×
Goodwill & intangibles
14.79%