7.071
Revenue¥B
3.733
3.876
4.131
4.311
4.442
4.745
5.084
5.287
5.411
5.769
7.259
5.37%
4.73%
77
18.77
Revenue growth%
26.59
28.53
26.31
28.53
29.98
27.72
28.78
28.86
31.05
29.76
3.35
28.86
28.66
61
29.45
Gross margin%
21.88
21.42
21.59
21.79
22.87
22.08
21.99
19.06
16.38
18.77
22.27
19.06
21.69
11
5.58
Operating margin%
11.97
12.06
11.42
11.67
10.08
8.88
10.38
10.33
11.41
13.26
5.22
10.38
11.42
37
17.35
Net margin%
6.19
8.37
6.07
6.56
4.29
2.73
5.20
7.38
7.21
9.85
18.02
7.21
6.38
81
12.88
P/E ratio (avg)x
54.61
58.39
61.76
72.92
79.29
93.08
99.22
114.3
110.1
115.5
31.25
110.1
86.18
95
20.60
EV/EBITx
9.848
9.364
9.939
9.869
10.78
11.23
11.17
10.51
10.47
11.50
6.518
11.17
10.49
31
6.09
FCF yield (avg)%
12.72
13.93
15.70
14.07
15.03
17.54
15.40
17.35
16.93
17.03
26.01
17.03
15.55
81
16.37
FCF margin%
26.93
26.26
26.54
23.93
25.98
28.22
30.63
32.99
32.73
35.58
21.40
32.73
27.57
68
1.790
FCF / Net incomex
0.581
0.598
0.602
0.554
0.588
0.567
0.587
0.581
0.608
0.645
1.688
0.587
0.587
44
8.16
ROIC%
17.38
18.05
17.54
17.32
17.64
19.39
18.31
18.47
17.79
18.71
28.74
18.47
17.92
10
22.74
Return on equity%
27.25
27.61
25.66
28.25
30.14
31.41
30.18
31.42
29.74
27.91
7.96
30.18
29.00
7
29.65
Return on assets%
2.78
0.55
2.00
0.40
0.40
1.25
2.97
4.92
2.85
3.81
7.73
2.97
2.39
41
35.17
EPS¥
87.31
95.69
106.53
120.74
143.57
152.02
179.52
203.46
214.18
234.17
38.22
10.28%
11.14%
—
24.16
EPS growth%
13.78
14.11
17.05
19.05
18.29
16.12
14.74
13.37
10.80
10.54
29.69
13.37
14.42
21
28.13
Bookvalue per sh¥
76.78
80.53
80.96
72.07
76.40
79.25
84.55
84.57
81.48
82.03
65.55
1.43%
1.09%
—
57.96
FCF per share¥
100.50
89.88
90.66
98.52
105.32
95.82
106.75
105.57
104.92
94.33
25.30
(2.18%)
0.52%
—
42.34
Dividend per sh¥
37.71
41.01
48.07
57.82
66.00
66.50
69.02
75.73
90.20
101.55
70.73
9.00%
10.71%
—
14.58
Div yield (avg)%
14.52
16.50
16.05
16.90
16.29
18.04
15.68
14.45
12.30
9.87
6.69
14.45
15.87
49
29.39
Payout ratio%
27.45
24.46
25.42
27.69
28.25
30.19
32.86
31.77
32.02
31.37
8.33
31.77
29.22
94
61.50
Shares (diluted)M
91.88
105.4
123.2
139.4
154.5
185.1
220.0
235.8
267.8
309.2
60.69
14.89%
14.23%
53
19.57
Buyback yield%
19.77
20.22
21.79
22.48
21.43
20.33
17.57
19.89
20.36
19.47
3.71
19.89
20.28
30
1.706
D/E ratiox
0.751
0.765
0.893
0.955
0.981
0.938
1.026
1.096
1.066
1.136
1.252
1.066
0.968
38
4.856
Enterprise value¥B
8.161
9.819
11.50
11.80
13.05
15.50
17.04
19.99
24.06
28.84
3.357
17.20%
14.54%
83
4.166
LT debt¥B
1.895
1.706
1.712
1.822
1.885
2.070
1.989
1.862
1.760
1.762
1.039
(1.33%)
0.38%
23
Revenue
¥5.769B
4.73%
1.00×
Cost of revenue
¥3.914B
4.58%
0.99×
Operating expenses
¥908.4M
4.36%
0.96×
Cash and investments
18.77%
Goodwill & intangibles
18.48%