1.299
Revenue¥B
0.704
0.724
0.769
0.804
0.862
0.887
0.922
0.952
0.974
1.038
1.434
3.78%
4.20%
31
16.92
Revenue growth%
0.55
2.97
0.40
0.40
0.40
0.40
2.61
3.18
2.32
2.33
10.91
2.33
1.43
24
11.97
Gross margin%
24.98
26.65
27.86
26.51
27.14
27.94
28.49
28.64
28.99
26.61
16.02
28.49
27.50
65
14.93
Operating margin%
25.76
25.22
27.12
28.65
26.25
25.94
26.28
28.83
29.20
29.59
17.00
28.83
26.70
80
24.04
Net margin%
28.65
28.98
28.91
26.89
24.35
22.91
20.15
22.30
21.26
20.99
19.59
21.26
23.63
43
8.898
P/E ratio (avg)x
81.68
87.15
103.9
120.7
121.0
132.0
140.1
162.5
192.6
225.0
14.98
162.5
126.5
36
37.65
EV/EBITx
33.54
36.35
34.35
37.07
38.92
37.32
36.80
38.18
44.17
41.90
18.47
38.18
37.19
70
6.98
FCF yield (avg)%
15.18
15.22
15.46
13.58
11.28
11.34
13.53
14.22
12.17
14.78
16.79
13.53
13.90
45
16.84
FCF margin%
31.11
29.20
30.33
31.21
30.67
30.61
32.39
32.75
32.96
30.58
11.42
32.39
30.89
9
0.711
FCF / Net incomex
1.149
1.303
1.216
1.266
1.233
1.432
1.644
1.639
1.547
1.527
0.736
1.547
1.368
31
13.27
ROIC%
10.24
9.31
12.27
13.91
14.48
12.15
12.08
14.91
12.79
14.21
27.43
12.79
12.53
41
21.58
Return on equity%
18.98
20.37
21.76
21.85
21.33
24.02
27.00
26.13
26.80
24.96
21.34
26.13
22.94
87
3.00
Return on assets%
12.31
15.06
17.44
15.19
16.25
18.67
21.55
23.08
22.44
23.58
27.21
22.44
18.05
23
560.30
EPS¥
383.07
366.92
395.99
337.69
287.96
258.01
224.49
213.35
217.38
232.34
591.34
(4.20%)
(6.25%)
—
10.96
EPS growth%
15.53
14.54
13.62
11.95
12.61
12.14
12.04
9.86
6.86
4.08
21.72
9.86
12.09
57
395.16
Bookvalue per sh¥
284.44
295.59
276.49
245.10
220.12
208.10
201.12
207.58
187.97
189.43
460.63
(2.96%)
(4.81%)
—
77.65
FCF per share¥
221.76
255.48
266.86
273.06
270.11
277.76
257.49
239.20
257.38
258.99
267.82
(0.84%)
1.23%
—
387.91
Dividend per sh¥
150.64
143.37
126.24
116.68
112.07
121.87
121.14
127.51
119.00
125.19
438.11
2.24%
(2.18%)
—
3.09
Div yield (avg)%
12.84
14.89
16.37
18.69
19.10
21.05
21.78
24.19
22.12
23.87
22.95
22.12
20.07
81
15.23
Payout ratio%
31.74
30.63
32.35
33.75
35.43
35.10
35.45
37.34
36.51
34.54
16.03
35.45
34.82
89
2.214
Shares (diluted)M
2.610
2.721
2.741
2.766
2.672
2.936
2.713
3.015
3.287
3.293
2.174
4.27%
3.43%
51
7.21
Buyback yield%
16.87
18.10
16.42
14.47
16.28
18.35
16.51
18.67
17.92
16.98
2.81
17.92
16.92
49
1.343
D/E ratiox
0.794
0.730
0.720
0.766
0.708
0.765
0.703
0.750
0.750
0.794
1.203
0.750
0.750
28
0.867
Enterprise value¥B
0.828
0.917
0.923
0.805
0.734
0.699
0.769
0.691
0.606
0.637
1.081
(2.81%)
(1.77%)
17
0.381
LT debt¥B
1.044
0.961
0.856
0.805
0.771
0.649
0.595
0.567
0.582
0.609
0.432
(4.61%)
(5.00%)
84
Revenue
¥1.038B
4.20%
1.00×
Cost of revenue
¥566.8M
3.76%
0.96×
Operating expenses
¥238.5M
4.78%
1.06×
Cash and investments
21.00%
Goodwill & intangibles
15.34%