6.067
Revenue¥B
3.217
3.411
3.723
4.038
4.420
4.656
5.079
5.343
5.685
6.444
6.847
7.08%
7.29%
73
27.85
Revenue growth%
15.57
18.42
19.87
19.35
21.56
18.75
18.85
18.09
15.95
15.58
17.09
18.75
18.58
58
28.05
Gross margin%
6.47
4.58
5.03
7.65
7.78
9.80
9.30
10.87
13.16
19.88
4.27
9.80
7.72
63
24.22
Operating margin%
25.04
25.82
27.83
28.93
31.78
31.38
28.86
28.99
30.45
3.22
7.10
30.45
28.90
36
19.06
Net margin%
4.10
5.90
7.64
9.66
7.66
4.69
3.42
1.42
0.40
3.57
17.18
3.42
4.95
18
26.98
P/E ratio (avg)x
28.36
27.77
29.31
31.10
28.04
31.14
31.34
32.55
33.76
36.86
26.17
31.34
30.21
19
24.09
EV/EBITx
10.92
12.25
11.74
12.84
13.18
14.51
14.24
16.00
14.51
6.277
28.63
14.51
13.01
48
29.42
FCF yield (avg)%
20.60
19.10
18.05
17.61
16.82
16.40
18.80
19.80
17.77
2.62
9.39
17.77
17.96
23
26.38
FCF margin%
8.83
5.95
3.78
4.19
4.48
4.10
1.76
1.84
0.40
3.52
3.28
1.84
4.15
64
0.868
FCF / Net incomex
0.137
0.138
0.147
0.152
0.173
0.182
0.180
0.175
0.180
1.258
1.002
0.180
0.162
37
26.79
ROIC%
8.53
6.47
5.75
4.05
3.18
4.74
5.21
5.70
4.07
28.05
14.67
4.74
5.45
9
20.77
Return on equity%
16.78
19.43
18.44
15.86
15.58
16.11
17.06
18.51
20.11
11.04
3.55
17.06
16.92
85
24.63
Return on assets%
22.03
19.83
21.28
21.48
23.54
25.42
24.97
23.07
25.20
18.74
3.48
24.97
22.55
77
35.67
EPS¥
156.97
166.63
166.82
149.14
167.34
189.03
213.33
193.55
215.18
37.52
43.97
7.61%
3.75%
—
23.91
EPS growth%
0.42
1.01
3.32
2.41
5.40
7.55
10.44
8.72
8.76
20.01
28.49
8.72
4.36
59
180.70
Bookvalue per sh¥
38.26
41.65
43.28
42.10
41.43
36.40
39.50
41.80
42.37
39.70
88.34
0.13%
0.16%
—
153.02
FCF per share¥
159.15
165.42
175.24
157.00
143.45
154.70
160.06
172.59
187.03
115.06
63.58
3.56%
1.02%
—
97.45
Dividend per sh¥
202.73
219.58
238.77
231.47
222.77
217.84
217.31
216.42
243.93
61.75
87.89
1.05%
4.51%
—
12.91
Div yield (avg)%
16.89
18.76
17.11
19.81
19.18
19.85
19.02
18.57
16.74
24.97
3.43
19.02
18.67
83
21.88
Payout ratio%
9.83
8.30
7.88
10.45
7.92
7.72
6.09
7.52
7.72
26.70
14.48
7.72
7.90
86
21.14
Shares (diluted)M
35.19
38.90
38.25
41.49
46.01
50.88
54.95
59.90
67.91
20.72
21.39
10.36%
9.19%
83
11.98
Buyback yield%
18.94
19.82
22.24
21.49
20.39
21.05
18.83
17.17
14.91
27.98
20.42
18.83
19.96
78
1.415
D/E ratiox
1.198
1.159
1.316
1.576
1.688
1.789
2.073
2.209
2.283
1.548
1.369
2.073
1.632
24
2.238
Enterprise value¥B
0.500
0.537
0.541
0.591
0.631
0.599
0.566
0.600
0.571
7.011
5.147
(0.70%)
0.90%
56
5.528
LT debt¥B
9.300
10.67
10.58
10.19
11.95
12.26
12.44
13.24
12.97
3.412
2.238
4.94%
5.53%
65
Revenue
¥5.685B
7.29%
1.00×
Cost of revenue
¥3.647B
7.01%
0.97×
Operating expenses
¥1.162B
7.97%
1.07×
Cash and investments
17.23%
Goodwill & intangibles
16.49%