0.594
Revenue¥B
2.853
2.903
2.904
2.982
3.103
3.203
3.310
3.446
3.509
3.500
0.660
2.44%
2.46%
39
24.97
Revenue growth%
25.74
23.38
24.23
23.71
25.92
28.41
28.61
26.59
26.52
28.35
17.79
28.35
26.22
57
18.92
Gross margin%
4.08
3.15
0.92
3.64
1.76
3.02
5.61
8.58
9.98
10.36
25.94
8.58
3.86
91
24.63
Operating margin%
13.72
12.00
9.56
9.45
11.96
11.59
8.99
10.68
11.40
13.72
27.72
11.40
11.50
89
7.64
Net margin%
8.23
9.21
6.93
9.89
10.97
9.03
9.20
10.31
12.78
10.71
28.97
10.31
9.55
76
19.58
P/E ratio (avg)x
23.13
21.23
21.16
21.62
22.10
21.47
21.90
23.78
24.80
22.35
37.99
22.35
22.00
15
24.08
EV/EBITx
57.97
64.72
69.29
77.22
85.80
96.95
101.7
116.4
106.9
114.0
15.69
106.9
91.37
8
28.64
FCF yield (avg)%
34.21
35.95
37.77
39.92
39.88
38.47
38.81
38.88
40.40
37.65
2.02
38.81
38.64
76
13.75
FCF margin%
14.41
13.58
11.30
10.72
8.01
8.73
9.81
7.23
5.72
5.23
20.15
7.23
9.27
26
0.641
FCF / Net incomex
1.170
1.064
1.079
0.986
0.958
0.845
0.776
0.792
0.698
0.643
1.068
0.776
0.902
41
8.95
ROIC%
2.73
0.40
2.31
0.40
0.40
0.77
3.20
3.85
4.95
6.71
14.21
3.85
2.52
21
6.54
Return on equity%
14.57
16.70
19.10
20.58
17.83
20.08
20.80
19.83
17.26
19.61
10.96
19.83
19.36
45
24.77
Return on assets%
10.90
9.66
9.11
6.46
6.98
9.34
7.24
5.33
7.78
6.86
3.65
7.24
7.51
91
114.93
EPS¥
125.67
127.70
112.79
115.64
108.77
112.66
114.65
106.64
107.19
97.63
117.74
(2.14%)
(3.10%)
—
4.71
EPS growth%
3.50
1.82
2.03
0.40
0.40
2.37
0.40
2.31
2.53
1.02
6.25
2.31
1.93
23
161.93
Bookvalue per sh¥
134.18
137.20
157.95
170.27
164.37
158.23
148.75
143.97
147.43
162.47
72.65
(0.23%)
2.10%
—
111.94
FCF per share¥
332.53
389.59
415.77
433.80
440.07
496.66
526.96
621.16
618.04
718.41
64.00
10.30%
9.36%
—
234.04
Dividend per sh¥
314.82
328.47
351.10
339.56
326.88
380.46
371.54
404.87
467.42
473.10
116.97
7.67%
5.68%
—
20.93
Div yield (avg)%
0.45
1.01
1.64
3.63
4.93
4.21
5.54
6.21
7.05
8.89
18.12
6.21
4.57
24
25.21
Payout ratio%
22.88
23.53
24.13
25.00
25.44
25.11
22.79
23.74
25.50
26.71
14.83
25.11
24.57
39
5.736
Shares (diluted)M
5.243
5.200
5.515
5.648
5.922
5.270
5.338
5.769
6.307
6.058
5.765
0.46%
1.30%
70
3.43
Buyback yield%
27.39
27.63
25.71
26.31
28.68
28.00
26.88
27.07
26.93
25.09
26.42
26.93
27.00
66
0.193
D/E ratiox
1.891
2.025
2.147
2.046
2.185
2.358
2.104
2.153
2.152
2.316
1.797
2.153
2.149
15
0.665
Enterprise value¥B
3.588
3.668
3.646
3.506
3.696
3.515
3.556
3.858
3.718
3.223
3.455
(2.70%)
(2.14%)
85
3.336
LT debt¥B
0.829
0.842
0.819
0.724
0.763
0.767
0.818
0.802
0.804
0.825
3.900
1.57%
(1.04%)
17
Revenue
¥3.500B
2.46%
1.00×
Cost of revenue
¥1.719B
2.91%
1.04×
Operating expenses
¥810.4M
1.73%
0.93×
Goodwill & intangibles
20.84%