0.638
Revenue¥B
1.166
1.228
1.336
1.436
1.528
1.617
1.717
1.868
1.983
2.118
0.694
6.74%
7.01%
48
11.80
Revenue growth%
5.08
4.49
4.09
5.35
4.52
3.08
2.98
1.55
0.40
2.47
16.16
2.47
3.59
75
24.78
Gross margin%
27.54
25.12
24.39
26.45
24.02
26.12
26.52
28.50
29.75
30.89
6.01
28.50
26.48
92
10.11
Operating margin%
12.09
14.90
12.20
9.44
7.32
6.67
7.44
6.92
5.78
8.70
15.96
6.92
8.07
81
19.78
Net margin%
24.03
25.42
25.63
23.81
21.37
20.53
17.75
20.58
23.55
23.97
20.61
20.58
23.68
72
27.50
P/E ratio (avg)x
30.17
31.51
33.52
33.66
35.77
33.37
31.95
30.04
30.23
32.15
16.30
31.95
32.05
22
36.03
EV/EBITx
45.99
51.99
58.17
59.00
54.45
53.52
53.18
55.00
57.33
59.07
21.61
55.00
54.73
44
13.57
FCF yield (avg)%
5.81
4.96
4.41
3.94
4.09
5.33
3.30
4.08
6.83
6.82
6.89
5.33
4.68
41
10.08
FCF margin%
17.23
17.51
20.38
19.13
21.45
22.15
23.69
25.27
25.36
23.16
28.98
23.69
21.80
40
0.660
FCF / Net incomex
0.998
1.102
1.180
1.055
1.138
1.073
1.107
1.145
1.133
1.155
0.408
1.133
1.120
79
15.17
ROIC%
25.82
27.86
27.95
29.49
31.84
33.85
32.40
34.94
32.46
35.41
3.13
33.85
32.12
20
19.79
Return on equity%
12.96
15.51
17.39
14.81
12.86
13.64
13.50
13.03
10.75
11.50
16.57
13.03
13.26
89
11.28
Return on assets%
15.26
17.67
16.08
16.11
14.51
14.78
13.83
14.48
15.45
15.91
9.76
14.78
15.36
80
77.62
EPS¥
84.63
78.49
82.00
80.84
93.51
94.45
87.07
95.38
104.20
108.62
82.44
3.04%
2.68%
—
17.82
EPS growth%
21.56
22.36
19.93
18.42
19.58
17.45
18.97
18.78
18.31
17.50
28.64
18.31
18.88
6
60.74
Bookvalue per sh¥
70.00
67.35
78.62
79.38
88.81
99.59
112.63
130.11
126.13
145.76
79.65
10.42%
7.49%
—
42.99
FCF per share¥
143.19
166.46
178.08
190.52
197.44
208.40
238.16
231.88
261.60
261.06
117.08
5.75%
7.87%
—
92.95
Dividend per sh¥
119.61
120.62
119.61
118.30
116.78
108.76
121.15
123.46
133.33
139.95
88.87
3.69%
2.79%
—
29.29
Div yield (avg)%
24.32
25.35
23.25
24.63
26.10
23.19
21.62
19.87
18.12
19.03
24.25
19.87
23.22
85
11.38
Payout ratio%
30.98
28.40
26.63
26.35
24.51
23.85
24.22
25.73
27.70
30.12
12.83
25.73
26.49
48
6.175
Shares (diluted)M
12.69
13.76
14.85
16.97
17.97
21.50
25.48
27.58
29.95
31.89
6.212
12.15%
11.66%
88
13.96
Buyback yield%
19.39
21.90
23.73
25.74
27.54
25.60
26.30
25.72
25.56
27.98
22.65
25.72
25.66
93
1.243
D/E ratiox
0.123
0.112
0.125
0.130
0.127
0.134
0.145
0.133
0.133
0.134
0.322
0.134
0.131
11
1.368
Enterprise value¥B
1.344
1.297
1.172
1.127
1.066
0.947
0.897
0.911
1.006
0.985
0.166
(1.59%)
(2.74%)
50
0.082
LT debt¥B
1.022
1.120
1.142
1.259
1.381
1.487
1.358
1.376
1.266
1.414
1.042
0.47%
3.05%
25
Revenue
¥2.118B
7.01%
1.00×
Cost of revenue
¥1.222B
7.05%
1.00×
Operating expenses
¥472.5M
6.74%
0.97×
Goodwill & intangibles
20.09%
Cash and investments
15.57%