3.211
Revenue¥B
1.628
1.749
1.824
1.955
2.051
2.192
2.347
2.453
2.637
2.850
3.302
6.80%
6.33%
27
10.37
Revenue growth%
25.47
24.95
27.68
30.62
31.43
31.17
29.36
30.49
32.55
33.37
9.26
31.17
30.55
61
11.59
Gross margin%
20.35
17.62
19.64
22.63
24.12
24.20
21.40
21.56
19.81
20.68
19.51
21.40
21.04
60
17.34
Operating margin%
22.87
24.54
22.96
24.91
26.60
28.20
31.15
33.35
30.59
28.97
11.53
30.59
27.40
16
12.89
Net margin%
8.57
9.98
10.72
9.49
9.47
8.48
7.88
5.39
5.49
6.26
27.96
6.26
8.52
23
27.90
P/E ratio (avg)x
53.25
56.91
54.63
61.54
70.81
75.95
82.16
93.40
103.2
110.1
32.73
93.40
73.38
13
25.13
EV/EBITx
17.84
15.95
14.21
14.68
13.95
12.41
11.84
11.67
10.15
9.787
37.64
11.67
13.18
88
19.25
FCF yield (avg)%
17.98
16.91
14.21
16.86
17.82
17.13
18.30
20.68
18.65
17.00
8.43
18.30
17.47
94
27.12
FCF margin%
2.69
0.40
1.59
2.29
4.93
3.86
1.26
4.17
5.94
5.27
13.73
4.17
3.28
25
1.514
FCF / Net incomex
0.467
0.470
0.537
0.560
0.594
0.588
0.574
0.587
0.690
0.718
0.251
0.588
0.581
51
8.27
ROIC%
24.75
26.53
29.12
27.96
30.38
29.68
31.01
30.23
30.21
27.69
9.14
30.21
29.40
26
5.94
Return on equity%
28.50
31.19
29.14
28.16
30.31
28.41
30.21
28.72
27.26
29.70
29.35
28.72
28.93
46
6.59
Return on assets%
25.62
24.26
25.66
24.96
27.89
27.37
24.60
22.94
25.22
23.41
2.62
24.60
25.09
7
301.02
EPS¥
330.69
386.63
436.16
489.51
514.07
505.27
598.79
612.12
720.77
759.78
322.96
8.13%
10.42%
—
15.29
EPS growth%
3.93
6.66
9.48
11.25
11.14
10.23
7.87
9.66
6.75
8.47
5.75
8.47
8.98
48
284.42
Bookvalue per sh¥
148.68
156.76
159.15
176.20
166.23
153.30
157.15
167.55
189.05
203.58
254.65
4.14%
2.95%
—
179.77
FCF per share¥
217.51
212.15
240.84
234.97
227.59
231.40
247.01
260.81
289.31
328.56
139.77
7.62%
3.63%
—
87.52
Dividend per sh¥
240.12
266.76
249.34
279.36
303.12
296.59
311.03
346.89
331.55
350.99
280.70
2.98%
3.95%
—
24.52
Div yield (avg)%
31.22
32.84
32.79
32.28
30.16
27.55
25.55
24.12
22.88
24.87
17.92
24.87
28.86
12
13.53
Payout ratio%
20.99
18.39
18.65
18.72
21.34
23.10
23.41
20.53
21.27
21.09
3.24
21.27
21.04
23
10.85
Shares (diluted)M
11.79
11.61
11.16
10.91
11.79
11.63
11.12
10.68
11.26
13.00
11.00
1.98%
0.55%
85
21.74
Buyback yield%
6.65
4.39
2.25
2.77
3.79
4.44
4.88
3.86
6.81
7.51
23.68
4.88
4.42
38
1.528
D/E ratiox
1.307
1.335
1.312
1.202
1.109
1.187
1.261
1.192
1.210
1.246
0.154
1.210
1.228
84
2.465
Enterprise value¥B
3.107
3.048
2.739
2.859
3.085
2.749
2.682
2.651
2.831
2.651
3.220
(2.99%)
(0.92%)
27
1.031
LT debt¥B
2.871
3.226
3.307
3.495
3.462
3.365
3.648
4.047
4.726
5.677
2.571
10.40%
7.74%
60
Revenue
¥2.850B
6.33%
1.00×
Cost of revenue
¥1.963B
6.16%
0.98×
Operating expenses
¥423.3M
6.06%
0.98×
Cash and investments
16.08%