128.8
Revenue¥B
92.14
99.84
108.9
118.3
127.3
138.8
145.2
157.9
166.4
180.6
139.0
7.25%
7.54%
19
19.78
Revenue growth%
6.39
6.79
7.64
8.54
7.35
8.58
7.77
5.33
6.06
3.81
5.90
6.06
7.07
41
11.47
Gross margin%
0.40
0.40
1.18
3.86
4.60
6.82
8.78
9.71
9.09
10.84
6.61
9.09
5.71
70
3.84
Operating margin%
20.07
19.94
21.92
22.28
22.54
22.28
20.71
23.20
20.66
19.13
23.38
20.71
21.31
75
6.79
Net margin%
19.94
19.29
19.12
19.74
16.75
14.17
13.34
13.81
12.60
11.59
22.79
13.34
15.46
44
22.83
P/E ratio (avg)x
9.452
8.208
9.007
7.983
7.665
7.868
8.610
8.113
7.972
8.129
9.599
8.113
8.121
41
27.82
EV/EBITx
20.36
20.50
20.59
22.23
23.91
28.33
32.55
33.88
33.50
40.26
20.25
33.50
26.12
24
10.67
FCF yield (avg)%
22.56
19.64
20.72
18.72
20.24
18.88
17.50
16.32
18.50
16.20
6.80
17.50
18.80
90
3.14
FCF margin%
29.76
30.45
31.47
28.91
30.72
32.72
31.73
31.31
31.51
33.07
27.90
31.73
31.39
76
1.795
FCF / Net incomex
0.927
0.987
1.048
1.075
1.157
1.165
1.260
1.220
1.193
1.140
0.534
1.193
1.149
51
29.53
ROIC%
8.60
9.50
10.38
12.54
15.51
17.97
18.87
21.41
22.26
21.90
18.26
21.41
16.74
40
7.68
Return on equity%
19.08
18.47
16.23
18.46
19.71
21.96
20.34
20.94
23.00
20.26
21.91
20.94
19.99
29
10.45
Return on assets%
10.28
11.12
11.65
13.62
14.96
17.44
15.17
14.62
13.87
13.59
11.01
14.62
13.74
54
270.26
EPS¥
574.72
673.69
718.71
758.58
832.99
899.88
964.02
1,133
1,209
1,391
278.52
10.80%
10.53%
—
15.46
EPS growth%
6.14
6.13
7.06
6.49
4.13
2.02
0.87
2.39
2.82
4.86
9.55
2.39
4.49
32
329.30
Bookvalue per sh¥
595.42
718.44
813.21
897.36
1,061
1,107
1,327
1,414
1,653
1,869
464.75
12.00%
13.85%
—
110.76
FCF per share¥
428.90
400.59
414.92
400.46
391.01
396.87
412.24
449.77
408.94
443.73
342.20
2.56%
(0.98%)
—
258.60
Dividend per sh¥
462.08
503.07
560.89
527.44
502.37
451.43
496.16
517.66
506.40
505.31
308.41
0.12%
1.64%
—
26.10
Div yield (avg)%
18.08
15.82
13.44
12.41
10.88
8.26
9.60
7.94
9.97
7.59
5.39
8.26
10.42
40
9.00
Payout ratio%
10.80
11.10
13.21
11.58
12.82
12.46
10.19
7.81
9.41
6.98
6.46
9.41
10.95
87
212.8
Shares (diluted)M
290.6
309.9
329.1
353.5
385.7
395.8
380.7
397.0
384.2
413.1
208.5
1.38%
5.10%
45
23.30
Buyback yield%
29.88
31.27
33.03
34.64
32.96
33.04
30.67
31.84
30.31
27.64
26.26
30.67
31.56
63
0.152
D/E ratiox
0.976
1.110
1.202
1.301
1.193
1.351
1.393
1.475
1.422
1.595
1.207
1.422
1.326
7
143.6
Enterprise value¥B
48.41
49.05
53.84
62.65
62.68
63.78
64.70
70.16
77.50
77.49
160.8
4.33%
5.89%
25
132.7
LT debt¥B
74.16
68.75
65.05
67.76
70.76
63.52
68.45
66.45
71.99
73.12
108.7
0.66%
0.48%
67
Revenue
¥180.6B
7.54%
1.00×
Cost of revenue
¥111.1B
7.23%
0.97×
Operating expenses
¥23.67B
8.58%
1.10×
Cash and investments
15.32%