1.588
Revenue¥B
1.267
1.251
1.241
1.259
1.249
1.257
1.261
1.264
1.288
1.291
1.776
0.67%
0.46%
18
25.32
Revenue growth%
21.26
22.18
24.00
21.68
20.78
22.15
20.82
18.96
17.07
19.53
6.50
19.53
21.04
79
9.45
Gross margin%
9.89
12.66
9.71
10.42
9.46
11.16
8.37
6.66
4.29
3.90
19.97
6.66
9.58
15
22.37
Operating margin%
19.74
19.55
17.72
16.42
15.22
12.91
15.26
12.86
15.22
13.10
16.31
13.10
15.24
22
10.65
Net margin%
27.73
30.08
32.61
32.54
30.59
30.18
29.15
26.56
24.68
26.31
6.79
26.56
29.61
8
37.20
P/E ratio (avg)x
49.53
52.16
55.79
54.15
60.69
67.69
73.23
73.26
77.25
81.80
13.16
73.26
64.19
32
8.310
EV/EBITx
29.36
33.83
33.93
37.21
36.91
38.50
44.51
46.41
44.98
42.08
10.90
44.51
37.85
17
24.75
FCF yield (avg)%
24.71
21.91
23.60
22.92
24.07
24.97
25.19
23.89
21.29
18.92
25.78
23.89
23.74
29
7.16
FCF margin%
21.21
19.39
19.72
22.00
22.76
20.32
19.93
18.87
20.77
22.44
3.14
20.32
20.54
61
1.582
FCF / Net incomex
0.803
0.828
0.942
0.972
0.889
0.964
1.016
1.109
1.204
1.322
0.750
1.109
0.968
65
7.76
ROIC%
30.28
30.10
28.79
30.82
33.51
34.31
35.69
36.13
37.77
35.23
27.13
35.69
33.91
9
29.40
Return on equity%
7.98
9.75
7.50
4.69
2.53
5.11
5.95
7.94
7.53
5.41
20.30
5.95
6.72
40
21.25
Return on assets%
22.53
22.76
22.52
22.51
19.93
22.19
23.74
20.97
22.24
24.86
8.11
22.24
22.51
50
82.49
EPS¥
327.23
347.64
371.28
447.44
529.41
640.53
755.81
906.47
1,074
1,132
88.56
16.42%
13.29%
—
16.01
EPS growth%
3.13
5.01
5.60
7.32
6.92
8.68
9.84
10.42
10.49
11.92
22.67
10.42
8.00
92
237.12
Bookvalue per sh¥
73.20
79.39
83.79
83.70
80.23
76.59
78.61
77.09
83.45
79.91
197.90
(0.08%)
1.46%
—
198.34
FCF per share¥
135.35
147.58
140.70
158.51
177.05
187.23
201.84
229.11
217.33
248.60
157.66
7.02%
5.61%
—
34.74
Dividend per sh¥
95.70
91.16
93.19
106.03
118.11
122.45
140.43
153.26
175.30
189.49
96.45
9.91%
8.01%
—
21.19
Div yield (avg)%
27.35
26.11
25.96
23.92
24.29
23.99
24.32
23.65
25.27
24.87
18.23
24.32
24.59
17
29.58
Payout ratio%
9.27
6.84
8.09
9.66
9.48
12.05
9.72
7.96
9.55
9.77
14.83
9.72
9.52
38
3.330
Shares (diluted)M
5.013
5.586
5.501
5.905
6.962
7.051
7.959
8.035
8.675
9.746
3.275
6.96%
8.19%
11
20.67
Buyback yield%
27.38
27.39
26.65
26.36
25.77
23.55
25.91
26.19
24.86
26.44
23.97
25.91
26.27
27
0.272
D/E ratiox
1.354
1.308
1.470
1.669
1.791
1.796
1.715
1.879
2.024
2.138
0.211
1.879
1.753
92
1.472
Enterprise value¥B
1.814
1.690
1.758
1.685
1.906
1.851
1.830
1.874
2.030
2.293
1.695
3.77%
3.72%
19
1.016
LT debt¥B
0.538
0.573
0.576
0.702
0.760
0.884
1.064
1.200
1.216
1.339
0.672
11.99%
10.26%
27
Revenue
¥1.291B
0.46%
1.00×
Cost of revenue
¥578.4M
0.54%
1.01×
Operating expenses
¥285.1M
0.38%
0.99×
Goodwill & intangibles
18.48%
Cash and investments
15.97%