3.157
Revenue¥B
2.374
2.607
2.773
3.013
3.298
3.487
3.830
4.146
4.518
4.860
3.246
8.07%
8.45%
9
29.30
Revenue growth%
2.42
2.70
2.56
4.65
7.20
7.94
9.34
10.20
8.21
7.42
22.53
8.21
7.31
10
2.04
Gross margin%
25.94
25.51
28.40
26.58
26.63
29.39
31.68
33.73
31.92
30.89
13.09
31.68
28.89
45
10.96
Operating margin%
24.79
26.02
28.11
25.84
23.09
25.59
25.18
24.78
24.26
26.66
18.42
25.18
25.39
82
15.10
Net margin%
28.51
29.22
32.07
32.90
34.25
33.40
36.16
37.04
37.87
39.77
7.37
37.04
33.82
16
30.90
P/E ratio (avg)x
21.60
23.05
24.46
24.41
28.08
29.68
31.47
32.30
39.02
43.89
6.008
32.30
28.88
75
32.24
EV/EBITx
26.31
24.71
21.90
19.60
19.78
21.93
23.92
24.69
24.95
24.58
31.80
24.58
24.25
53
22.08
FCF yield (avg)%
13.67
15.68
18.60
19.53
22.14
19.58
20.59
23.14
24.76
22.32
5.28
22.32
20.09
47
7.36
FCF margin%
15.60
16.63
14.10
13.81
13.02
12.75
13.50
15.83
14.01
14.46
16.40
14.01
14.06
34
1.399
FCF / Net incomex
0.505
0.544
0.581
0.531
0.494
0.537
0.572
0.519
0.463
0.443
0.506
0.519
0.525
18
27.61
ROIC%
17.81
15.00
15.40
15.10
13.87
15.08
13.82
15.96
13.58
14.00
17.52
14.00
15.04
33
30.00
Return on equity%
7.62
9.00
10.15
8.70
6.75
8.75
6.95
6.54
5.06
7.85
25.18
6.95
7.73
59
2.65
Return on assets%
4.76
4.64
7.63
5.11
6.08
5.22
5.58
5.82
4.04
3.69
17.10
5.22
5.16
70
147.95
EPS¥
360.38
383.97
396.90
438.00
458.78
466.41
500.19
561.89
616.82
590.25
163.18
5.17%
5.12%
—
12.49
EPS growth%
26.31
27.54
25.50
23.77
21.53
19.24
21.05
23.27
23.65
23.95
28.55
23.27
23.71
41
316.00
Bookvalue per sh¥
257.69
254.31
228.05
213.05
197.37
183.53
195.39
170.17
168.03
155.76
188.70
(4.62%)
(6.12%)
—
179.38
FCF per share¥
396.08
419.82
411.72
431.40
430.97
426.47
472.12
491.59
478.20
510.75
311.72
3.46%
3.57%
—
307.27
Dividend per sh¥
465.43
525.31
521.46
516.38
483.56
558.15
572.52
643.67
621.99
598.05
132.07
4.34%
2.70%
—
17.15
Div yield (avg)%
17.50
17.26
18.37
20.49
18.06
17.06
15.18
13.00
14.93
17.84
19.55
15.18
17.38
31
13.23
Payout ratio%
14.95
14.55
13.88
11.86
12.26
11.54
14.25
14.46
15.82
16.66
25.86
14.46
14.36
84
14.54
Shares (diluted)M
11.46
10.63
10.83
9.928
10.27
11.13
10.76
12.09
12.18
13.75
15.00
6.00%
1.49%
17
9.01
Buyback yield%
7.17
6.19
7.94
5.62
3.78
6.35
5.13
3.27
3.61
2.73
2.59
3.61
5.37
63
1.779
D/E ratiox
0.344
0.333
0.346
0.351
0.373
0.398
0.370
0.339
0.308
0.318
0.276
0.339
0.345
36
0.740
Enterprise value¥B
4.606
4.936
4.695
5.227
4.924
4.644
5.028
4.746
4.417
4.391
0.529
(2.27%)
(0.38%)
18
0.260
LT debt¥B
0.871
0.954
1.049
1.010
0.920
0.828
0.807
0.775
0.686
0.762
4.940
(3.69%)
(1.52%)
23
Revenue
¥4.860B
8.45%
1.00×
Cost of revenue
¥3.131B
8.46%
1.00×
Operating expenses
¥841.9M
8.58%
1.01×
Cash and investments
20.40%
Goodwill & intangibles
16.02%