449.7
Revenue¥B
391.9
402.1
401.9
404.4
409.0
419.8
426.7
434.6
436.6
454.0
470.4
2.11%
1.66%
45
23.35
Revenue growth%
9.21
11.62
11.71
9.29
8.71
10.74
10.87
11.60
10.65
11.35
19.24
10.87
10.80
37
26.35
Gross margin%
13.31
11.39
9.14
10.47
10.71
9.01
7.41
6.85
4.02
6.65
25.60
6.85
9.07
85
7.73
Operating margin%
12.97
12.15
10.39
10.42
10.68
13.12
11.83
9.94
9.65
11.14
26.13
11.14
10.91
37
16.11
Net margin%
26.90
26.03
27.47
28.78
27.29
29.17
29.08
31.87
32.01
33.52
14.01
31.87
28.93
15
22.80
P/E ratio (avg)x
19.75
17.95
19.95
17.69
16.96
15.95
16.82
15.69
14.75
16.08
17.00
15.95
16.89
17
29.04
EV/EBITx
20.51
21.94
24.15
22.81
20.55
20.74
19.05
16.96
17.75
16.21
28.50
17.75
20.53
88
14.99
FCF yield (avg)%
4.40
2.58
2.73
1.46
3.87
0.87
0.40
1.33
0.40
1.18
6.87
0.87
1.39
71
4.12
FCF margin%
27.03
26.59
25.76
25.77
26.98
27.46
25.06
22.97
24.89
23.30
15.31
24.89
25.77
86
0.876
FCF / Net incomex
1.807
2.025
2.226
2.293
2.655
3.083
3.386
3.286
3.409
3.736
1.663
3.386
2.869
12
11.93
ROIC%
0.40
0.40
0.40
0.40
1.01
1.55
0.40
1.54
2.98
0.40
12.54
1.54
0.40
47
12.80
Return on equity%
20.93
21.47
19.05
18.05
15.24
12.78
11.63
9.32
7.46
6.48
24.50
9.32
14.01
47
23.98
Return on assets%
21.77
20.52
19.99
19.30
20.68
21.31
19.50
21.80
24.46
25.11
22.64
21.80
20.99
69
454.88
EPS¥
645.56
629.18
646.03
626.78
652.69
690.47
776.92
730.62
680.67
685.44
501.32
0.98%
0.98%
—
10.86
EPS growth%
12.97
11.96
10.05
12.34
9.52
12.15
13.40
14.31
11.93
11.43
11.90
12.15
12.05
62
136.32
Bookvalue per sh¥
726.68
703.53
734.30
791.79
918.17
1,063
1,208
1,452
1,495
1,544
417.82
10.95%
7.85%
—
646.50
FCF per share¥
353.90
322.63
324.26
336.25
374.57
396.48
401.74
420.07
461.26
419.83
290.43
2.31%
2.58%
—
147.19
Dividend per sh¥
129.00
121.77
120.75
117.11
115.41
106.64
105.28
108.81
98.78
87.66
653.23
(5.35%)
(4.03%)
—
3.48
Div yield (avg)%
4.61
4.70
3.36
3.24
1.31
0.40
0.40
0.40
0.70
2.33
6.05
0.40
1.82
77
7.03
Payout ratio%
26.26
27.69
26.31
24.75
22.38
21.35
18.58
20.87
18.66
21.34
29.35
20.87
21.86
42
193.2
Shares (diluted)M
161.8
157.4
159.3
162.3
160.7
174.3
162.5
149.8
130.4
131.6
185.0
(3.92%)
(2.27%)
21
4.19
Buyback yield%
14.76
13.89
13.97
15.85
14.55
14.31
16.43
18.15
15.31
13.59
21.05
15.31
14.65
81
1.336
D/E ratiox
0.749
0.861
0.878
0.977
0.945
1.025
0.990
0.910
1.020
1.157
0.421
1.020
0.961
86
99.06
Enterprise value¥B
177.0
189.5
185.2
185.7
177.8
195.4
216.2
241.8
267.8
281.6
177.3
9.62%
5.51%
74
188.4
LT debt¥B
507.6
475.9
508.1
543.2
578.5
639.0
627.9
689.7
651.3
635.0
387.5
1.88%
2.48%
13
Revenue
¥454.0B
1.66%
1.00×
Cost of revenue
¥268.1B
1.94%
1.03×
Operating expenses
¥98.91B
1.32%
0.97×
Goodwill & intangibles
16.66%
Cash and investments
15.47%