0.225
Revenue¥B
1.031
1.042
1.029
1.065
1.103
1.114
1.147
1.158
1.190
1.228
0.231
2.16%
1.66%
45
26.16
Revenue growth%
33.16
31.60
34.16
31.86
30.42
32.54
35.13
33.57
32.02
33.86
21.04
33.57
32.85
73
25.23
Gross margin%
0.40
1.59
3.77
4.47
6.31
5.88
7.95
9.86
12.33
13.62
16.72
9.86
6.09
93
4.91
Operating margin%
14.78
14.07
15.72
16.90
19.22
17.79
15.71
15.15
14.46
16.48
12.30
15.71
15.72
44
20.85
Net margin%
26.12
24.78
26.64
29.22
27.89
28.58
31.41
33.76
35.78
36.51
18.52
33.76
28.90
50
8.062
P/E ratio (avg)x
32.69
32.33
29.02
29.03
29.24
30.77
28.22
26.18
27.47
30.74
17.68
28.22
29.14
23
14.66
EV/EBITx
35.92
32.38
35.14
35.64
35.11
33.71
34.61
34.41
38.33
35.73
10.17
34.61
35.13
41
12.74
FCF yield (avg)%
31.83
29.62
27.22
26.14
27.38
26.41
24.95
27.55
26.99
26.48
5.13
26.48
27.10
60
7.32
FCF margin%
24.86
25.69
26.65
27.79
28.66
26.24
25.61
25.45
27.41
29.25
8.70
26.24
26.45
42
0.584
FCF / Net incomex
0.504
0.468
0.505
0.459
0.473
0.413
0.392
0.406
0.414
0.370
1.187
0.406
0.437
93
8.01
ROIC%
19.62
18.99
19.05
16.84
19.82
22.57
21.86
19.97
22.15
20.85
25.56
21.86
19.89
72
9.70
Return on equity%
3.47
0.65
0.40
0.40
0.40
0.40
3.35
2.90
2.08
4.89
12.42
2.90
1.37
90
7.65
Return on assets%
15.85
13.45
11.04
12.81
13.88
16.22
19.01
21.54
18.93
21.30
12.46
19.01
16.04
48
890.47
EPS¥
940.62
1,048
1,044
1,039
937.99
1,019
1,073
976.73
967.16
1,042
956.18
2.13%
1.14%
—
29.60
EPS growth%
21.24
23.71
26.57
28.86
28.75
28.81
28.08
28.95
30.82
30.19
3.43
28.95
28.78
58
979.06
Bookvalue per sh¥
1,397
1,477
1,720
1,696
1,937
2,232
2,679
2,744
2,694
3,156
433.71
10.26%
9.40%
—
588.42
FCF per share¥
829.30
867.96
781.39
857.39
801.04
744.47
701.50
696.02
650.10
647.95
628.84
(4.15%)
(2.65%)
—
874.60
Dividend per sh¥
644.25
568.94
569.46
636.84
646.24
689.32
693.39
652.58
580.76
570.00
389.34
(2.48%)
(2.33%)
—
15.46
Div yield (avg)%
30.83
33.68
35.70
33.55
34.65
35.87
34.21
31.72
30.73
32.43
16.46
32.43
33.62
48
10.25
Payout ratio%
8.35
7.95
10.08
9.91
12.02
14.75
14.71
14.68
13.48
13.15
12.88
14.68
12.58
29
1.176
Shares (diluted)M
2.220
2.633
2.651
2.662
3.039
3.294
3.406
3.465
3.610
3.805
1.177
4.60%
6.90%
84
28.73
Buyback yield%
19.36
17.70
18.75
21.56
22.63
22.76
21.24
19.24
19.27
20.90
6.16
20.90
20.13
85
1.100
D/E ratiox
0.359
0.356
0.339
0.344
0.392
0.447
0.512
0.602
0.676
0.677
1.313
0.602
0.420
21
0.315
Enterprise value¥B
0.552
0.572
0.658
0.648
0.755
0.830
0.961
0.937
1.035
1.139
0.262
8.59%
9.27%
13
0.451
LT debt¥B
0.109
0.098
0.097
0.102
0.101
0.103
0.101
0.090
0.089
0.089
1.012
(2.57%)
(3.21%)
92
Revenue
¥1.228B
1.66%
1.00×
Cost of revenue
¥811.8M
1.65%
1.00×
Operating expenses
¥264.9M
1.40%
0.97×
Goodwill & intangibles
13.81%