214.5
Revenue¥B
602.8
609.8
628.5
627.0
653.6
682.2
683.1
701.9
714.0
726.7
231.4
2.14%
1.86%
41
3.23
Revenue growth%
23.45
23.09
23.28
24.50
22.73
23.81
22.95
25.59
23.48
20.97
29.83
23.48
23.36
18
14.41
Gross margin%
15.86
17.18
18.97
18.06
16.04
16.79
16.66
16.58
14.76
13.28
4.48
16.58
16.62
12
20.82
Operating margin%
13.86
15.96
14.87
14.70
15.66
14.09
16.85
17.59
14.69
13.58
15.45
14.69
14.78
26
15.04
Net margin%
17.73
17.56
17.78
17.02
19.73
17.29
19.09
18.56
17.89
19.58
9.81
18.56
17.83
10
13.51
P/E ratio (avg)x
63.93
74.06
88.93
99.73
117.8
130.5
145.8
156.0
165.3
161.6
26.31
156.0
124.1
85
7.775
EV/EBITx
20.12
18.64
17.34
18.98
19.84
22.12
23.91
26.14
28.73
29.68
32.64
26.14
21.12
56
14.11
FCF yield (avg)%
16.04
16.89
14.83
12.58
9.97
7.01
5.44
6.60
6.48
9.04
3.97
6.60
9.50
91
7.90
FCF margin%
21.51
20.97
21.55
21.56
24.40
25.08
24.27
26.53
27.85
29.74
28.12
26.53
24.33
18
1.361
FCF / Net incomex
1.974
1.875
1.848
1.799
1.801
1.679
1.586
1.693
1.786
1.729
1.411
1.693
1.793
75
26.44
ROIC%
25.03
25.10
26.63
25.55
25.57
24.87
27.54
30.22
32.27
29.49
23.62
29.49
26.10
87
25.06
Return on equity%
12.31
12.66
13.18
13.31
16.31
16.18
18.90
19.80
18.11
15.64
26.62
18.11
15.91
39
19.69
Return on assets%
10.70
12.24
11.20
12.39
10.23
9.36
9.14
9.73
10.81
8.08
21.98
9.36
10.47
95
3,015
EPS¥
2,495
2,541
2,953
2,808
2,863
3,074
3,543
3,712
4,287
4,174
3,262
7.83%
4.91%
—
14.83
EPS growth%
26.88
25.48
25.95
26.45
25.15
23.82
24.29
26.79
28.89
29.31
12.35
26.79
26.20
43
5,220
Bookvalue per sh¥
7,676
7,897
8,343
9,426
9,742
9,136
9,815
9,214
9,813
9,581
2,264
(0.33%)
2.53%
—
5,310
FCF per share¥
6,451
6,399
6,913
7,656
7,963
7,676
7,790
8,570
9,605
11,130
6,024
6.92%
6.09%
—
2,091
Dividend per sh¥
8,108
9,379
10,452
11,380
12,718
13,893
13,762
15,383
15,270
17,567
4,988
6.67%
8.46%
—
6.42
Div yield (avg)%
7.44
7.76
10.53
8.98
10.43
12.51
14.82
11.83
12.68
14.04
10.76
12.68
11.18
88
12.72
Payout ratio%
10.26
9.82
7.96
10.43
7.69
5.55
5.47
7.48
7.70
9.99
23.94
7.48
7.83
19
63.32
Shares (diluted)M
69.57
78.81
91.36
104.9
109.2
114.6
128.7
125.4
118.7
116.8
63.46
1.36%
5.49%
33
3.92
Buyback yield%
6.86
7.53
8.95
11.91
9.39
7.27
7.47
8.80
9.92
11.63
17.15
8.80
8.87
30
0.612
D/E ratiox
2.512
2.621
3.109
3.517
4.007
4.050
4.517
4.460
4.434
4.500
1.438
4.460
4.029
34
411.0
Enterprise value¥B
802.4
806.5
884.0
882.9
890.9
922.6
1,020
1,036
1,023
979.4
327.6
1.91%
3.34%
67
427.4
LT debt¥B
790.3
843.9
869.0
939.8
1,031
1,096
1,127
1,289
1,551
1,853
135.1
12.45%
8.69%
88
Revenue
¥726.7B
1.86%
1.00×
Cost of revenue
¥436.4B
1.76%
0.99×
Operating expenses
¥136.9B
1.69%
0.98×
Cash and investments
18.03%