508.1
Revenue¥B
373.7
390.6
420.8
453.4
489.7
507.1
543.5
568.0
594.2
641.6
561.4
5.55%
6.18%
70
13.82
Revenue growth%
17.42
18.08
19.59
21.47
24.18
23.59
23.55
26.24
24.79
23.39
13.28
23.59
23.47
71
24.99
Gross margin%
26.78
26.74
27.18
28.53
26.30
27.53
30.39
30.53
28.51
30.75
26.10
30.39
28.02
31
26.48
Operating margin%
23.36
25.64
27.71
26.32
23.34
25.94
27.58
28.57
31.49
32.13
29.26
28.57
26.95
90
17.35
Net margin%
6.86
7.68
7.74
7.01
9.68
9.57
7.23
7.93
8.37
7.36
19.36
7.93
7.71
87
27.18
P/E ratio (avg)x
27.24
26.22
25.32
23.21
24.77
26.47
24.23
26.29
29.20
30.34
25.69
26.47
26.26
32
15.48
EV/EBITx
21.50
22.78
25.86
29.74
31.00
37.34
38.64
40.18
48.24
48.36
36.52
40.18
34.17
72
22.06
FCF yield (avg)%
18.93
18.55
16.28
13.47
14.62
17.55
15.76
17.02
15.49
14.97
23.59
15.76
16.02
77
29.36
FCF margin%
14.04
12.59
13.61
14.96
17.40
18.36
15.63
12.80
10.54
12.77
15.34
12.80
13.83
87
0.663
FCF / Net incomex
1.564
1.458
1.379
1.314
1.425
1.292
1.141
1.151
1.019
0.943
1.525
1.141
1.303
88
12.93
ROIC%
6.97
6.08
4.75
5.15
7.69
4.95
3.70
1.33
4.21
4.27
18.43
4.21
4.85
76
13.60
Return on equity%
6.07
4.48
6.02
3.08
4.54
2.44
1.47
3.12
3.63
4.51
16.64
3.12
4.05
49
10.54
Return on assets%
1.78
0.40
0.40
2.36
4.53
2.17
1.95
4.20
4.68
5.68
12.46
4.20
2.27
69
52.71
EPS¥
193.11
196.93
210.88
237.42
268.00
314.35
346.22
341.61
377.92
440.76
57.38
10.46%
10.36%
—
5.88
EPS growth%
15.38
18.35
18.88
18.98
20.64
19.20
16.76
17.72
16.63
13.70
19.90
16.76
18.03
49
268.79
Bookvalue per sh¥
310.04
332.88
323.95
357.97
429.77
423.30
450.19
477.99
526.70
584.11
42.68
6.33%
7.80%
—
254.26
FCF per share¥
72.54
75.17
78.06
84.28
85.96
76.05
73.66
78.36
74.38
78.24
279.75
(1.86%)
0.16%
—
173.69
Dividend per sh¥
101.70
99.27
115.95
129.08
124.86
123.56
129.47
124.29
139.51
156.47
94.34
4.62%
6.02%
—
14.42
Div yield (avg)%
30.52
30.89
32.54
33.76
36.50
34.97
37.93
36.30
38.18
37.66
2.30
37.66
35.64
95
5.80
Payout ratio%
2.22
2.51
1.85
2.55
0.40
2.35
2.64
0.40
2.30
1.72
6.05
2.30
2.26
15
2.369
Shares (diluted)B
3.513
3.487
3.972
4.296
4.829
5.330
5.319
6.120
7.144
6.755
2.377
6.94%
8.40%
40
12.11
Buyback yield%
32.13
32.81
32.31
31.54
32.75
30.84
32.88
30.36
31.18
30.56
5.55
30.84
31.84
79
1.557
D/E ratiox
0.245
0.232
0.263
0.285
0.278
0.272
0.266
0.281
0.310
0.295
0.192
0.281
0.275
32
312.0
Enterprise value¥B
837.4
800.4
940.2
969.6
1,038
1,115
1,278
1,300
1,447
1,538
165.7
8.19%
6.38%
57
579.1
LT debt¥B
88.88
90.62
96.22
97.06
102.2
116.2
131.1
124.9
142.0
151.1
376.1
8.15%
4.95%
66
Revenue
¥641.6B
6.18%
1.00×
Cost of revenue
¥353.6B
6.16%
1.00×
Operating expenses
¥93.33B
5.68%
0.95×
Cash and investments
18.96%