1.523
Revenue¥B
1.161
1.262
1.364
1.479
1.595
1.710
1.836
1.990
2.203
2.356
1.570
8.11%
8.44%
26
19.87
Revenue growth%
4.93
5.86
3.03
0.77
0.42
0.40
1.01
3.23
5.40
4.46
4.98
3.23
3.13
23
14.64
Gross margin%
31.32
31.47
33.58
31.31
28.92
27.77
29.79
30.87
30.43
31.16
22.99
30.43
31.01
82
4.22
Operating margin%
22.70
22.73
23.00
23.35
22.91
20.90
22.06
21.31
21.68
20.57
26.93
21.31
22.38
38
23.58
Net margin%
24.85
21.95
21.98
21.38
22.41
24.69
26.08
23.41
26.26
26.87
6.48
26.08
24.05
63
16.02
P/E ratio (avg)x
14.37
16.21
17.46
18.61
19.48
19.79
19.89
21.30
22.31
20.45
34.45
20.45
19.64
7
23.33
EV/EBITx
7.491
6.757
6.376
7.061
6.475
7.140
7.691
7.341
8.118
9.069
36.38
7.691
7.240
29
2.19
FCF yield (avg)%
18.98
16.43
19.24
21.90
22.28
24.78
23.71
25.18
26.15
23.59
3.19
24.78
22.93
62
8.13
FCF margin%
6.71
4.71
6.45
9.27
7.47
4.68
4.02
6.72
8.87
9.02
6.43
6.72
6.72
57
0.825
FCF / Net incomex
1.074
1.052
1.128
1.273
1.454
1.427
1.680
1.841
1.947
1.905
0.486
1.841
1.440
80
6.36
ROIC%
18.16
18.34
20.51
19.66
18.81
20.16
21.67
19.54
18.65
18.77
19.00
19.54
19.18
89
27.87
Return on equity%
21.56
20.58
22.05
21.91
21.99
19.29
20.69
17.73
19.07
20.00
24.57
19.29
20.63
76
29.91
Return on assets%
13.88
15.39
12.44
14.47
16.76
14.52
16.13
16.39
19.23
19.80
14.86
16.39
15.76
48
81.65
EPS¥
100.12
106.04
116.75
116.90
131.54
149.90
144.56
153.16
173.86
175.02
85.16
5.88%
5.53%
—
11.22
EPS growth%
22.48
20.03
19.76
17.98
19.46
16.76
16.80
18.33
16.35
15.02
24.25
16.76
18.16
55
60.31
Bookvalue per sh¥
66.62
64.34
56.82
54.26
55.71
49.99
52.52
50.24
46.60
44.64
62.36
(4.33%)
(4.62%)
—
64.78
FCF per share¥
23.66
22.37
19.19
16.63
16.65
15.04
13.27
11.84
12.77
13.75
39.49
(3.75%)
(4.96%)
—
40.02
Dividend per sh¥
105.46
117.40
126.77
130.48
146.50
147.98
153.94
156.10
184.74
198.21
54.74
6.23%
6.03%
—
29.64
Div yield (avg)%
20.59
18.07
17.52
19.02
16.11
14.01
16.46
17.12
15.25
16.52
26.78
16.46
16.82
32
29.04
Payout ratio%
31.28
32.77
35.62
37.33
34.55
32.61
34.95
37.75
38.98
36.37
19.52
36.37
35.29
23
14.00
Shares (diluted)M
10.13
9.672
9.277
9.379
9.506
8.893
9.457
8.471
8.998
8.472
14.08
(2.28%)
(1.03%)
23
6.82
Buyback yield%
3.69
1.02
0.40
0.40
0.40
1.32
0.67
0.40
1.55
2.14
23.97
1.32
0.84
59
1.056
D/E ratiox
0.538
0.501
0.555
0.505
0.460
0.479
0.493
0.446
0.483
0.490
0.171
0.483
0.492
46
1.742
Enterprise value¥B
2.238
2.433
2.477
2.356
2.699
3.131
3.348
3.606
3.811
4.009
0.201
8.24%
7.51%
93
2.672
LT debt¥B
1.412
1.543
1.748
1.936
2.118
2.403
2.428
2.433
2.460
2.787
1.543
5.65%
7.99%
39
Revenue
¥2.356B
8.44%
1.00×
Cost of revenue
¥1.649B
8.44%
1.00×
Operating expenses
¥407.7M
8.38%
0.99×
Goodwill & intangibles
17.25%
Cash and investments
15.16%