205.3
Revenue¥B
647.5
653.4
681.1
710.2
723.7
732.5
746.5
768.3
770.1
775.5
212.9
1.39%
2.29%
17
14.83
Revenue growth%
23.76
21.83
24.70
24.26
24.01
23.00
23.49
23.03
25.86
23.65
18.99
23.49
23.71
72
2.95
Gross margin%
9.42
12.00
11.76
12.86
13.05
11.43
13.53
14.90
15.36
18.34
19.78
14.90
12.95
20
2.21
Operating margin%
32.15
34.45
36.43
37.50
38.40
39.38
41.35
42.85
41.15
39.28
12.69
41.15
38.84
17
25.47
Net margin%
22.72
20.56
21.52
22.18
21.11
19.98
18.79
18.19
16.13
16.91
8.76
18.19
20.27
84
21.77
P/E ratio (avg)x
27.55
29.96
30.24
29.91
30.55
32.85
35.92
33.72
32.01
30.54
9.112
32.85
30.55
37
28.43
EV/EBITx
15.98
16.19
18.58
20.64
23.15
25.45
27.69
32.20
32.72
36.94
26.91
32.20
24.30
39
8.96
FCF yield (avg)%
23.70
26.45
25.76
26.13
27.85
26.57
26.77
28.48
25.63
25.49
9.23
26.57
26.29
44
23.36
FCF margin%
10.63
7.77
8.26
11.11
10.11
10.62
8.34
10.16
12.20
13.86
24.31
10.62
10.39
41
0.433
FCF / Net incomex
1.113
0.971
0.989
1.091
0.974
1.068
1.170
1.272
1.223
1.126
1.391
1.170
1.102
25
27.93
ROIC%
26.76
25.10
27.28
25.03
23.62
26.46
24.15
23.07
22.74
23.49
10.57
23.49
24.59
71
16.38
Return on equity%
17.30
16.63
19.47
21.15
19.81
21.92
19.44
16.97
15.77
17.97
19.65
17.97
18.70
83
19.42
Return on assets%
38.32
39.54
37.25
40.07
37.68
39.11
37.47
35.30
37.23
39.22
25.63
37.47
38.00
67
167.68
EPS¥
66.58
69.47
77.44
75.53
86.83
100.73
103.64
114.51
113.63
113.04
187.41
5.42%
6.28%
—
10.20
EPS growth%
28.40
30.01
30.77
30.05
30.22
33.14
35.96
36.15
38.46
38.06
19.29
36.15
31.95
63
186.64
Bookvalue per sh¥
146.37
160.35
150.29
155.83
159.73
144.18
157.77
157.08
176.25
169.61
61.34
1.21%
1.80%
—
79.94
FCF per share¥
453.83
534.59
561.59
644.41
749.57
810.90
921.13
924.98
957.01
1,055
71.47
7.08%
10.39%
—
69.31
Dividend per sh¥
568.02
578.95
571.47
624.76
612.26
616.83
716.65
725.66
851.83
985.94
378.90
10.00%
7.53%
—
18.11
Div yield (avg)%
24.44
25.22
25.33
22.55
19.79
17.96
15.97
17.20
15.56
17.62
29.68
17.20
18.88
13
19.01
Payout ratio%
17.82
17.92
18.88
21.45
20.73
21.67
23.94
23.11
20.46
18.74
20.30
21.67
20.59
59
0.859
Shares (diluted)B
1.035
1.146
1.297
1.506
1.584
1.739
1.908
2.160
2.110
2.254
0.860
7.30%
8.82%
12
22.08
Buyback yield%
6.64
9.14
10.41
7.73
7.16
9.34
10.87
13.13
11.41
13.87
14.52
11.41
9.87
75
1.434
D/E ratiox
0.364
0.329
0.309
0.322
0.283
0.313
0.344
0.354
0.333
0.338
0.851
0.338
0.331
10
251.0
Enterprise value¥B
1,426
1,577
1,629
1,733
1,618
1,597
1,706
1,740
1,625
1,824
92.83
2.43%
3.73%
23
710.7
LT debt¥B
190.5
184.6
177.1
195.8
197.2
230.9
250.8
255.3
247.8
264.6
132.2
6.06%
3.33%
5
Revenue
¥775.5B
2.29%
1.00×
Cost of revenue
¥522.0B
2.05%
0.98×
Operating expenses
¥127.0B
2.54%
1.02×
Cash and investments
20.20%
Goodwill & intangibles
14.66%