0.137
Revenue¥B
0.920
1.005
1.086
1.180
1.263
1.346
1.473
1.578
1.662
1.790
0.150
7.22%
7.88%
67
25.12
Revenue growth%
8.58
7.74
9.75
8.68
9.47
8.45
6.94
8.24
8.73
5.95
17.07
8.24
8.51
9
20.40
Gross margin%
32.34
35.30
34.81
33.75
32.82
35.45
34.31
36.38
37.69
38.54
24.58
36.38
35.06
58
2.40
Operating margin%
16.49
18.82
21.30
19.69
19.16
16.18
14.65
14.66
15.45
17.04
13.26
15.45
16.76
34
9.69
Net margin%
28.29
29.37
28.35
26.79
25.45
27.02
29.91
28.73
27.20
28.26
8.18
28.26
28.27
70
23.02
P/E ratio (avg)x
33.06
31.43
31.54
31.88
31.70
34.02
35.32
36.52
38.92
35.75
12.59
35.75
33.54
21
27.40
EV/EBITx
17.20
16.93
16.02
16.36
16.09
15.13
15.35
16.50
16.18
17.38
20.68
16.18
16.27
77
16.89
FCF yield (avg)%
7.65
10.45
10.90
10.80
9.22
10.25
8.37
10.95
13.57
11.72
29.11
10.95
10.63
41
16.85
FCF margin%
10.93
11.41
10.85
12.11
12.62
14.31
16.19
18.66
21.31
18.89
18.16
18.66
13.46
82
0.677
FCF / Net incomex
1.102
0.949
1.026
1.021
0.959
0.876
0.955
0.984
0.929
0.924
0.148
0.929
0.957
31
8.28
ROIC%
11.78
13.50
12.21
10.79
9.32
6.76
9.57
10.31
8.83
7.50
10.17
8.83
9.94
69
28.73
Return on equity%
18.95
16.01
15.78
13.73
11.06
11.41
11.20
10.96
12.62
13.41
15.92
11.41
13.01
66
9.20
Return on assets%
6.58
8.73
5.80
3.75
6.55
5.62
4.42
5.40
3.39
1.96
24.43
4.42
5.51
9
83.47
EPS¥
36.06
37.08
37.93
38.76
41.26
41.95
42.31
47.05
50.27
56.36
91.24
6.43%
4.51%
—
26.68
EPS growth%
16.99
16.71
14.60
17.05
17.08
19.10
17.73
20.22
17.73
20.66
9.24
19.10
17.40
45
66.92
Bookvalue per sh¥
217.43
220.27
221.02
218.85
243.18
282.43
310.67
316.68
313.61
353.27
148.44
7.75%
5.06%
—
102.71
FCF per share¥
109.22
120.15
132.73
132.67
132.56
129.15
143.67
164.53
173.31
203.69
97.41
8.97%
7.75%
—
100.73
Dividend per sh¥
151.57
146.36
140.58
155.80
176.66
197.17
214.40
229.32
228.56
233.94
28.75
5.78%
4.00%
—
27.29
Div yield (avg)%
26.60
28.06
27.70
28.68
30.26
31.52
30.04
27.78
25.83
27.53
15.74
27.78
27.92
37
9.92
Payout ratio%
28.94
29.24
29.13
29.82
30.81
29.43
27.28
25.34
26.68
26.65
20.24
26.68
29.03
84
3.547
Shares (diluted)M
5.458
6.410
6.451
7.364
7.375
8.391
8.104
8.531
10.12
12.04
3.460
10.31%
9.15%
20
14.51
Buyback yield%
25.42
23.70
20.99
21.59
23.60
26.42
25.62
27.18
29.83
30.08
22.37
27.18
25.52
33
1.581
D/E ratiox
1.674
1.805
1.907
2.185
2.434
2.715
3.144
3.694
4.084
3.970
1.187
3.694
2.575
38
0.148
Enterprise value¥B
0.904
0.957
0.940
1.098
1.174
1.207
1.240
1.384
1.537
1.625
0.521
6.72%
6.72%
89
0.115
LT debt¥B
1.170
1.193
1.203
1.240
1.218
1.291
1.170
1.080
1.179
1.044
1.406
(3.04%)
(0.77%)
43
Revenue
¥1.790B
7.88%
1.00×
Cost of revenue
¥1.073B
8.01%
1.01×
Operating expenses
¥277.3M
7.78%
0.99×
Goodwill & intangibles
17.64%
Cash and investments
16.09%