3.920
Revenue¥B
3.215
3.403
3.622
3.919
4.231
4.541
4.786
5.182
5.623
6.069
4.186
7.48%
7.15%
61
17.20
Revenue growth%
28.49
26.29
27.90
29.46
29.50
31.01
29.85
30.30
28.81
26.83
14.89
29.85
29.13
82
5.94
Gross margin%
14.62
13.28
11.52
10.51
9.57
8.48
5.82
8.23
6.90
6.77
10.23
6.90
9.03
72
12.45
Operating margin%
21.59
21.65
22.14
19.77
22.60
24.89
26.74
23.82
23.48
24.13
18.60
24.13
23.04
76
6.50
Net margin%
12.14
10.90
11.97
14.76
15.19
15.18
17.75
15.70
15.73
14.69
14.87
15.70
14.97
91
18.76
P/E ratio (avg)x
29.84
33.52
32.03
33.22
35.54
37.77
38.30
35.68
37.85
41.75
8.077
37.85
35.61
25
15.49
EV/EBITx
22.76
23.26
20.98
20.78
21.91
18.86
20.03
19.26
19.14
20.07
33.97
19.26
20.42
76
8.26
FCF yield (avg)%
9.84
7.95
8.78
7.99
7.46
6.01
3.71
2.16
0.85
2.98
12.88
2.98
6.74
28
6.33
FCF margin%
29.32
28.89
28.54
30.92
30.85
31.21
31.36
28.61
30.56
29.31
8.57
30.56
29.94
15
1.623
FCF / Net incomex
1.211
1.145
1.270
1.216
1.200
1.282
1.147
1.227
1.368
1.510
1.151
1.282
1.221
46
10.12
ROIC%
1.19
1.35
0.66
1.02
0.40
0.40
0.40
0.40
0.40
0.40
20.70
0.40
0.40
70
19.17
Return on equity%
25.63
22.82
23.72
25.01
22.11
20.49
21.32
20.03
21.77
19.23
15.18
20.49
21.94
60
17.27
Return on assets%
6.39
7.26
7.94
6.88
3.91
3.16
5.32
5.73
5.72
5.68
8.69
5.68
5.72
19
195.79
EPS¥
206.41
205.35
243.02
287.24
334.99
389.78
445.68
455.54
536.01
554.92
215.16
10.62%
10.44%
—
16.68
EPS growth%
23.90
23.20
23.45
21.72
20.40
22.37
19.71
19.68
17.05
19.60
2.45
19.68
21.06
6
188.25
Bookvalue per sh¥
86.36
79.20
86.97
94.22
96.84
99.34
95.60
90.59
100.51
100.12
98.51
0.67%
1.77%
—
99.37
FCF per share¥
127.52
111.66
105.52
91.50
87.70
92.17
94.91
81.88
88.09
84.78
41.99
(0.68%)
(3.75%)
—
67.21
Dividend per sh¥
215.46
226.28
208.04
229.85
206.18
199.19
214.20
210.82
220.80
199.83
120.89
(0.62%)
(0.23%)
—
17.66
Div yield (avg)%
26.33
24.32
25.48
24.87
23.67
25.12
25.41
23.83
22.76
20.35
23.01
23.83
24.60
66
10.50
Payout ratio%
24.59
22.67
25.51
26.26
27.25
25.91
27.67
28.81
27.20
29.33
14.18
27.67
26.73
55
19.24
Shares (diluted)M
20.38
20.79
23.53
24.27
24.24
27.06
30.56
33.15
31.96
36.23
19.36
8.37%
6.97%
77
26.38
Buyback yield%
19.27
22.22
21.21
22.79
25.38
23.53
25.93
23.01
23.08
22.17
13.35
23.08
22.90
47
0.502
D/E ratiox
1.060
1.105
1.268
1.314
1.278
1.233
1.378
1.587
1.750
1.659
1.224
1.587
1.296
33
0.613
Enterprise value¥B
2.938
3.012
3.265
3.610
3.761
4.284
4.484
4.806
5.664
6.718
4.156
12.31%
10.65%
90
5.116
LT debt¥B
4.484
4.412
4.671
4.478
5.118
5.571
5.341
5.715
6.157
6.426
0.617
4.66%
3.17%
87
Revenue
¥6.069B
7.15%
1.00×
Cost of revenue
¥3.695B
6.97%
0.98×
Operating expenses
¥904.1M
7.20%
1.00×
Cash and investments
19.61%
Goodwill & intangibles
18.88%