228.1
Revenue¥B
334.8
342.3
351.5
373.6
395.6
408.6
432.7
447.1
460.6
483.3
254.0
4.08%
4.18%
34
6.40
Revenue growth%
5.04
3.44
3.68
4.79
7.68
7.28
5.80
2.91
3.93
2.79
3.11
3.93
4.36
38
4.88
Gross margin%
4.19
2.50
0.40
0.40
0.40
1.65
0.40
0.40
1.69
1.80
23.55
1.65
1.03
61
17.85
Operating margin%
17.92
19.23
17.34
19.50
21.26
20.29
19.60
20.94
23.40
21.30
21.37
20.94
19.95
30
8.35
Net margin%
26.47
23.61
23.84
25.03
25.46
27.73
26.44
25.27
25.43
24.16
20.26
25.43
25.35
26
7.031
P/E ratio (avg)x
25.80
29.13
28.91
29.12
31.44
29.98
29.33
30.07
28.92
29.15
12.03
29.33
29.14
84
18.55
EV/EBITx
25.33
22.73
20.24
18.64
17.00
16.83
15.79
15.11
14.72
13.13
29.59
15.11
16.91
54
22.01
FCF yield (avg)%
28.29
25.60
28.47
28.23
27.89
28.49
25.57
25.02
27.13
26.26
15.91
26.26
27.51
70
24.78
FCF margin%
28.35
30.43
28.23
30.95
33.56
34.22
35.40
32.69
33.42
35.52
10.99
34.22
33.05
23
0.922
FCF / Net incomex
1.922
2.024
1.884
1.971
2.017
1.939
1.866
1.741
1.765
1.678
1.118
1.765
1.903
31
26.54
ROIC%
13.60
14.23
16.20
14.35
16.56
15.05
17.55
16.92
15.40
18.13
9.02
16.92
15.80
10
15.25
Return on equity%
15.42
13.38
14.30
11.59
9.41
10.39
11.43
12.02
14.55
16.42
12.65
12.02
12.70
86
28.36
Return on assets%
12.57
9.61
12.45
14.55
14.71
12.13
12.79
12.35
11.90
13.52
25.94
12.35
12.51
53
726.26
EPS¥
1,205
1,310
1,381
1,625
1,940
2,302
2,275
2,223
2,224
2,463
753.16
4.88%
9.14%
—
8.54
EPS growth%
29.36
29.93
32.89
31.38
29.12
26.60
25.96
25.03
22.33
23.98
26.35
25.03
27.86
69
295.01
Bookvalue per sh¥
175.03
180.21
162.86
157.71
141.93
138.65
144.12
129.14
113.15
100.58
397.03
(6.66%)
(5.23%)
—
871.17
FCF per share¥
877.05
1,042
1,138
1,264
1,310
1,317
1,432
1,415
1,520
1,744
361.43
5.90%
8.24%
—
375.98
Dividend per sh¥
1,168
1,307
1,384
1,531
1,823
2,068
2,464
2,667
2,812
3,073
165.27
11.01%
12.01%
—
10.63
Div yield (avg)%
15.54
16.03
14.05
16.17
18.12
19.91
22.71
22.37
21.53
19.35
20.70
21.53
18.74
91
2.54
Payout ratio%
7.25
5.31
3.76
1.93
0.54
2.43
2.66
1.57
1.02
2.11
27.37
2.11
2.27
84
0.394
Shares (diluted)B
0.635
0.681
0.749
0.884
0.912
0.998
1.038
1.220
1.295
1.364
0.410
8.40%
9.69%
92
23.99
Buyback yield%
25.77
26.31
23.77
26.06
28.43
25.62
24.27
21.54
21.24
22.64
27.42
22.64
24.94
38
0.790
D/E ratiox
0.442
0.436
0.384
0.342
0.382
0.353
0.353
0.371
0.372
0.376
0.435
0.371
0.374
65
228.6
Enterprise value¥B
478.4
549.6
510.9
533.3
568.3
619.7
687.7
675.0
721.7
696.4
144.8
4.15%
4.71%
10
129.5
LT debt¥B
214.0
222.8
209.0
220.3
223.0
235.7
214.1
228.1
203.8
201.6
138.0
(2.00%)
(0.03%)
17
Revenue
¥483.3B
4.18%
1.00×
Cost of revenue
¥315.4B
4.17%
1.00×
Operating expenses
¥57.66B
5.18%
1.10×
Cash and investments
15.25%