0.750
Revenue¥B
0.790
0.808
0.851
0.882
0.915
0.962
1.024
1.094
1.129
1.186
0.829
5.32%
4.65%
80
15.75
Revenue growth%
1.73
0.40
0.40
1.63
2.35
2.31
4.03
6.30
5.95
8.13
25.49
5.95
2.33
24
21.04
Gross margin%
14.00
12.87
13.81
11.07
9.18
6.50
6.87
7.75
5.73
4.58
15.22
6.50
8.46
76
5.47
Operating margin%
24.26
26.33
27.85
28.82
26.48
26.80
26.41
28.54
26.26
26.55
20.25
26.55
26.52
21
27.94
Net margin%
29.19
26.28
25.19
26.69
29.56
29.62
28.87
31.72
32.19
29.20
27.76
29.62
29.19
45
11.14
P/E ratio (avg)x
13.67
13.89
12.80
12.52
12.61
13.16
13.49
14.09
14.04
15.22
22.48
14.04
13.58
17
9.300
EV/EBITx
27.04
30.21
33.71
35.18
35.04
36.42
36.52
39.42
39.61
45.10
29.64
39.42
35.80
63
24.30
FCF yield (avg)%
27.29
27.03
29.52
27.97
28.33
27.89
25.69
25.60
25.82
25.75
18.51
25.75
27.16
76
3.99
FCF margin%
14.31
11.69
9.93
9.11
7.03
4.97
7.97
5.68
6.12
5.59
26.51
5.68
7.50
94
0.724
FCF / Net incomex
1.238
1.279
1.347
1.343
1.303
1.332
1.413
1.458
1.516
1.705
0.303
1.458
1.345
13
18.86
ROIC%
21.83
24.54
26.78
24.20
25.73
25.73
27.37
28.42
29.72
28.89
2.57
28.42
26.26
8
22.80
Return on equity%
23.01
23.57
24.83
26.27
27.87
29.89
29.81
31.03
30.35
32.54
10.29
30.35
28.84
16
24.10
Return on assets%
8.57
8.03
10.74
10.22
8.51
7.43
9.32
9.84
8.70
9.92
10.95
9.32
9.01
9
218.26
EPS¥
566.77
630.00
622.13
693.73
747.64
832.39
912.15
1,010
1,107
1,079
235.57
7.62%
7.22%
—
26.18
EPS growth%
19.22
19.67
16.98
19.31
16.82
19.23
19.56
17.63
18.18
17.90
5.58
18.18
18.70
29
89.39
Bookvalue per sh¥
93.33
87.52
97.25
96.11
100.05
89.06
77.84
74.35
69.11
71.91
263.81
(6.39%)
(3.62%)
—
380.94
FCF per share¥
272.72
260.24
264.93
239.51
217.92
201.06
190.20
180.22
203.16
214.89
157.80
(0.28%)
(1.83%)
—
73.29
Dividend per sh¥
316.94
338.36
326.47
294.32
302.26
268.94
276.38
285.74
301.18
274.33
305.16
(1.92%)
(2.32%)
—
4.20
Div yield (avg)%
29.14
28.35
27.03
28.76
26.85
24.96
25.16
22.21
23.93
21.36
14.95
23.93
26.01
30
27.78
Payout ratio%
15.06
12.25
14.37
16.37
18.16
21.14
21.36
21.17
18.50
20.10
28.77
21.14
18.33
72
1.533
Shares (diluted)M
1.705
1.795
1.866
1.959
2.135
1.923
1.719
1.910
1.788
1.851
1.573
(2.82%)
0.37%
73
2.73
Buyback yield%
2.89
5.02
3.30
1.45
0.97
2.62
5.40
5.60
5.48
6.27
17.48
5.48
4.16
46
1.768
D/E ratiox
1.298
1.474
1.445
1.588
1.649
1.922
2.083
2.069
2.415
2.773
0.682
2.083
1.785
17
0.767
Enterprise value¥B
0.872
0.981
0.930
0.992
1.081
1.090
1.027
1.079
1.215
1.225
0.504
2.55%
2.81%
57
339.1
LT debt¥M
113.6
99.49
108.1
95.14
98.43
101.2
112.3
98.98
89.45
94.85
643.0
(0.74%)
(2.43%)
36
Revenue
¥1.186B
4.65%
1.00×
Cost of revenue
¥823.0M
4.66%
1.00×
Operating expenses
¥117.9M
4.15%
0.95×
Goodwill & intangibles
16.34%
Cash and investments
15.66%