3.301
Revenue¥B
2.903
3.026
3.247
3.452
3.614
3.766
3.937
4.237
4.395
4.700
3.377
5.39%
5.67%
13
5.53
Revenue growth%
0.40
3.23
2.60
5.41
8.06
5.35
8.11
8.83
9.08
10.28
4.51
8.83
6.74
84
22.24
Gross margin%
14.59
14.91
14.46
12.18
9.36
10.27
11.18
13.00
12.73
12.41
25.00
12.41
12.57
66
3.33
Operating margin%
3.12
1.37
1.38
0.45
0.40
2.35
4.56
3.84
3.69
2.43
22.85
3.69
2.39
63
6.32
Net margin%
12.47
15.14
15.10
13.24
14.96
16.97
15.09
14.64
12.03
9.84
13.16
14.64
14.80
51
24.58
P/E ratio (avg)x
50.55
59.05
60.82
63.79
62.79
69.62
68.13
73.28
82.97
88.19
30.58
73.28
65.96
25
11.48
EV/EBITx
14.34
14.47
14.72
16.72
17.51
18.30
17.94
17.05
19.93
20.76
21.97
18.30
17.28
18
18.87
FCF yield (avg)%
9.34
8.62
10.43
7.50
5.23
3.28
2.40
0.59
0.44
0.48
18.05
0.59
4.25
32
29.09
FCF margin%
12.35
11.54
9.23
6.35
5.95
8.81
10.03
11.30
10.37
12.63
27.71
10.37
10.20
84
0.563
FCF / Net incomex
1.185
1.212
1.136
1.126
1.220
1.098
1.076
1.029
1.013
1.092
0.516
1.076
1.112
33
28.12
ROIC%
13.72
11.06
10.37
9.79
7.49
8.87
10.86
12.40
10.49
8.27
5.17
10.49
10.43
8
23.30
Return on equity%
15.80
18.05
20.83
18.48
17.08
17.93
19.18
18.67
17.91
20.54
3.69
18.67
18.26
32
12.87
Return on assets%
1.40
3.32
4.52
6.00
6.30
3.97
5.38
7.51
8.13
10.73
11.53
7.51
5.69
47
104.97
EPS¥
168.45
202.12
230.63
246.67
297.92
357.99
432.70
444.70
500.66
545.07
108.21
12.84%
13.73%
—
14.86
EPS growth%
29.04
28.66
30.70
33.12
34.74
36.37
35.01
36.98
35.49
33.97
17.56
35.49
34.35
14
76.34
Bookvalue per sh¥
43.75
49.38
58.18
57.16
62.97
72.38
83.28
86.29
88.65
87.79
26.04
6.87%
8.91%
—
68.42
FCF per share¥
29.81
31.41
34.61
34.06
34.68
36.27
34.96
36.61
34.98
38.95
74.43
2.35%
1.97%
—
107.05
Dividend per sh¥
92.25
102.00
100.16
94.84
87.71
80.13
80.17
73.37
81.25
90.91
98.46
0.72%
0.21%
—
27.03
Div yield (avg)%
12.27
12.76
12.63
10.42
11.05
10.77
8.40
8.84
11.37
13.12
8.12
10.77
11.21
63
2.61
Payout ratio%
22.79
24.89
26.74
27.32
28.32
28.42
30.84
28.58
27.15
28.65
3.82
28.58
27.82
83
20.96
Shares (diluted)M
18.97
21.50
24.77
22.87
21.16
21.97
25.20
24.19
26.06
24.93
20.79
3.33%
3.63%
57
10.47
Buyback yield%
4.88
4.87
5.18
7.85
6.14
8.24
7.24
9.52
11.75
11.80
18.08
9.52
7.55
78
0.695
D/E ratiox
0.200
0.204
0.217
0.206
0.209
0.192
0.204
0.193
0.173
0.183
0.202
0.192
0.202
42
2.570
Enterprise value¥B
4.941
4.860
4.729
5.109
6.022
6.910
6.871
7.912
8.928
8.509
0.230
7.16%
6.62%
6
0.219
LT debt¥B
2.078
1.846
1.683
1.732
1.594
1.519
1.469
1.469
1.370
1.279
0.761
(4.31%)
(5.28%)
85
Revenue
¥4.700B
5.67%
1.00×
Cost of revenue
¥3.290B
5.67%
1.00×
Operating expenses
¥986.0M
6.24%
1.06×
Goodwill & intangibles
17.67%
Cash and investments
15.78%