0.517
Revenue¥B
1.926
2.039
2.118
2.250
2.380
2.491
2.589
2.657
2.795
2.876
0.535
3.86%
4.58%
24
4.80
Revenue growth%
13.22
12.33
12.44
9.79
12.73
13.95
16.27
19.01
19.50
19.16
5.31
19.01
13.59
58
24.93
Gross margin%
7.49
9.80
7.10
5.97
4.70
6.74
7.47
9.97
10.03
11.96
11.10
9.97
7.48
19
21.63
Operating margin%
20.13
21.63
23.13
25.00
25.72
27.67
30.19
31.11
31.09
34.02
9.25
31.09
26.70
38
10.57
Net margin%
24.67
22.22
21.60
24.29
24.98
22.60
19.65
21.11
20.83
23.70
21.18
21.11
22.41
77
26.63
P/E ratio (avg)x
31.17
29.71
27.22
26.35
28.02
30.46
33.69
32.82
31.99
35.05
37.78
32.82
30.81
69
17.81
EV/EBITx
24.86
24.08
25.07
25.73
25.33
26.30
25.14
24.75
25.53
22.54
11.32
25.14
25.11
47
24.10
FCF yield (avg)%
17.39
18.34
19.30
18.73
16.58
17.07
14.48
14.94
17.27
16.90
17.55
16.90
17.17
86
12.31
FCF margin%
19.28
17.36
14.70
13.59
14.87
13.19
14.26
14.42
12.10
12.90
23.37
13.19
14.34
57
0.155
FCF / Net incomex
2.544
2.927
3.176
3.573
3.456
3.490
3.751
4.415
4.305
4.817
1.653
4.305
3.531
48
25.03
ROIC%
15.33
15.05
16.15
15.96
15.88
15.42
18.32
17.38
17.78
15.04
23.12
17.38
15.92
23
28.22
Return on equity%
21.33
19.05
19.06
21.23
21.79
22.21
24.54
25.34
27.96
27.11
11.87
25.34
22.00
25
20.50
Return on assets%
1.24
1.30
2.39
0.40
0.40
0.40
1.06
0.40
0.40
0.40
12.92
0.40
0.40
90
1,374
EPS¥
225.77
241.52
207.81
199.14
185.78
171.17
181.73
167.78
163.99
143.58
1,426
(5.02%)
(5.56%)
—
11.21
EPS growth%
17.56
17.14
16.40
16.45
18.19
16.82
16.32
15.30
15.52
13.10
14.26
15.52
16.42
70
899.14
Bookvalue per sh¥
273.77
240.48
218.80
233.66
256.39
278.13
285.58
308.11
290.54
294.23
1,051
2.79%
0.97%
—
442.99
FCF per share¥
639.86
627.94
644.56
701.89
795.18
827.51
858.44
937.57
998.06
1,078
667.33
6.28%
4.99%
—
746.34
Dividend per sh¥
535.47
592.05
621.13
670.65
704.75
788.44
868.56
895.66
983.00
1,154
714.90
10.36%
8.05%
—
7.46
Div yield (avg)%
19.50
17.33
17.53
16.68
15.47
15.59
17.04
16.05
14.87
16.46
11.82
16.05
16.57
70
19.07
Payout ratio%
32.86
32.50
32.15
30.80
33.04
31.34
29.15
28.06
25.52
25.94
28.12
28.06
31.07
91
1.576
Shares (diluted)M
1.538
1.664
1.583
1.468
1.481
1.522
1.690
1.640
1.614
1.546
1.645
0.87%
0.25%
17
27.33
Buyback yield%
12.38
13.92
16.54
19.14
21.08
19.62
20.61
18.62
20.52
18.68
25.91
19.62
18.91
85
1.788
D/E ratiox
0.977
1.170
1.386
1.517
1.638
1.838
2.187
2.112
2.269
2.346
0.311
2.187
1.738
9
0.371
Enterprise value¥B
1.141
1.121
1.219
1.390
1.359
1.532
1.616
1.688
1.709
1.712
1.997
4.73%
4.64%
89
2.270
LT debt¥B
0.820
0.942
1.065
1.043
1.215
1.384
1.425
1.493
1.437
1.531
0.312
4.73%
6.62%
75
Revenue
¥2.876B
4.58%
1.00×
Cost of revenue
¥1.879B
4.87%
1.03×
Operating expenses
¥548.5M
3.66%
0.92×
Goodwill & intangibles
16.55%
Cash and investments
15.40%