2.541
Revenue¥B
1.449
1.525
1.646
1.752
1.870
2.009
2.088
2.182
2.346
2.443
2.688
5.49%
6.07%
38
27.94
Revenue growth%
15.49
17.93
15.76
17.59
18.87
19.65
22.52
20.49
19.56
21.85
14.86
20.49
19.22
30
6.28
Gross margin%
21.96
19.71
17.44
15.39
12.53
12.72
11.78
13.97
16.81
19.70
21.04
13.97
16.10
83
12.13
Operating margin%
17.65
16.46
14.85
12.23
12.07
14.79
15.27
15.67
16.18
15.60
27.82
15.60
15.43
27
13.94
Net margin%
5.47
4.27
2.38
2.39
2.08
2.71
5.29
5.30
7.84
10.11
13.66
5.30
4.78
31
21.72
P/E ratio (avg)x
35.03
33.79
35.62
36.78
40.13
35.18
35.38
33.08
29.30
31.48
32.59
33.08
35.11
68
12.64
EV/EBITx
44.34
45.83
42.47
45.62
45.41
45.46
47.02
43.80
45.50
44.33
28.90
45.46
45.43
58
24.62
FCF yield (avg)%
17.01
14.30
12.15
12.33
11.15
11.93
14.19
16.42
14.97
15.11
21.75
14.97
14.25
46
15.74
FCF margin%
23.86
23.70
24.40
25.06
25.42
23.57
25.68
23.28
24.41
24.10
18.31
24.10
24.25
72
0.244
FCF / Net incomex
1.418
1.669
1.915
1.850
1.817
2.181
2.366
2.376
2.718
2.784
0.645
2.376
2.048
74
22.46
ROIC%
30.27
31.37
32.59
33.98
31.90
29.00
31.90
33.05
31.04
30.72
26.09
31.04
31.64
84
15.03
Return on equity%
35.56
34.39
36.19
34.23
33.01
32.61
31.22
29.25
30.48
27.63
12.85
30.48
32.81
58
24.55
Return on assets%
15.78
15.75
17.09
15.30
18.13
17.08
19.66
22.29
22.18
19.81
8.52
19.81
17.61
6
38.49
EPS¥
168.44
195.82
231.35
253.05
294.50
351.34
408.70
464.56
536.44
529.14
40.87
12.43%
13.74%
—
12.03
EPS growth%
9.78
11.27
11.42
13.42
15.95
15.72
17.51
18.49
21.19
19.98
19.67
18.49
15.84
77
101.62
Bookvalue per sh¥
75.52
82.60
86.78
85.74
94.61
111.41
131.07
156.27
176.47
206.57
32.23
16.90%
11.75%
—
59.30
FCF per share¥
57.23
52.98
55.25
55.18
55.11
49.59
49.94
54.49
50.44
49.36
77.15
(2.18%)
(2.43%)
—
88.14
Dividend per sh¥
63.18
64.35
65.96
68.64
71.02
63.28
59.82
62.39
56.80
49.07
113.39
(7.13%)
(3.92%)
—
6.45
Div yield (avg)%
27.48
26.88
29.07
28.16
29.75
32.29
31.20
32.97
30.58
30.03
24.58
31.20
29.89
49
24.11
Payout ratio%
24.81
26.21
23.57
23.98
25.32
22.35
20.43
19.78
18.46
16.77
18.79
19.78
22.96
17
13.56
Shares (diluted)M
10.85
11.07
11.11
9.725
10.57
9.910
10.66
10.38
10.97
11.01
13.39
0.82%
0.72%
86
10.84
Buyback yield%
20.10
20.22
17.45
19.43
20.22
18.80
21.45
21.54
24.24
27.23
21.77
21.54
20.22
14
0.646
D/E ratiox
0.417
0.441
0.400
0.364
0.343
0.312
0.335
0.315
0.338
0.317
0.781
0.317
0.340
69
2.132
Enterprise value¥B
2.710
2.548
2.472
2.839
2.784
2.593
2.389
2.300
2.295
2.218
1.401
(4.44%)
(1.71%)
54
0.384
LT debt¥B
1.784
1.807
1.948
2.158
2.099
2.196
2.212
2.046
2.147
2.041
2.372
(0.56%)
1.48%
10
Revenue
¥2.443B
6.07%
1.00×
Cost of revenue
¥1.483B
6.04%
1.00×
Operating expenses
¥430.2M
6.02%
1.00×
Goodwill & intangibles
16.13%
Cash and investments
14.84%