85.29
Revenue¥B
463.4
485.4
503.9
540.1
573.2
608.8
634.6
657.4
694.9
740.4
89.17
5.25%
5.19%
43
7.82
Revenue growth%
14.40
12.13
10.18
10.28
11.04
10.03
10.79
11.79
13.71
12.47
10.69
11.79
11.42
17
2.94
Gross margin%
29.96
32.25
32.17
30.35
31.21
28.48
28.41
27.03
27.21
25.08
8.40
27.21
29.22
25
24.08
Operating margin%
22.94
23.71
21.21
20.69
19.38
20.53
22.84
25.79
24.05
24.86
29.89
24.05
22.89
66
21.52
Net margin%
18.43
17.71
20.14
22.03
22.99
20.01
21.11
20.29
17.94
16.72
27.42
20.01
20.08
33
15.49
P/E ratio (avg)x
35.28
35.56
38.90
40.83
38.10
35.21
37.61
39.85
39.32
39.17
13.11
39.17
38.50
22
25.79
EV/EBITx
37.52
41.09
41.87
43.36
45.77
47.54
56.28
53.61
58.49
62.55
24.82
56.28
46.65
51
7.30
FCF yield (avg)%
10.10
11.44
11.51
13.85
11.74
13.89
11.11
12.30
14.79
11.96
10.59
12.30
11.85
59
14.09
FCF margin%
2.82
0.40
2.04
2.38
0.40
1.32
3.45
3.89
1.65
0.42
24.14
1.65
1.85
67
0.847
FCF / Net incomex
1.182
1.104
1.154
1.274
1.318
1.330
1.329
1.317
1.410
1.567
0.306
1.330
1.318
17
4.94
ROIC%
10.85
13.22
15.33
13.06
13.39
14.60
12.94
13.02
14.06
15.41
3.51
14.06
13.30
91
27.86
Return on equity%
9.46
10.12
9.50
9.38
6.92
5.46
7.00
6.47
4.23
5.79
13.19
5.79
6.96
25
8.37
Return on assets%
9.79
9.78
10.08
11.95
14.79
17.59
18.45
17.32
18.99
17.66
7.42
17.66
16.06
49
182.10
EPS¥
99.65
86.80
91.57
84.76
83.37
80.71
72.58
70.32
77.79
80.64
187.45
(0.66%)
(2.11%)
—
23.39
EPS growth%
10.50
13.16
13.41
10.54
13.29
14.33
17.13
14.93
15.46
14.21
25.22
14.93
13.81
28
105.11
Bookvalue per sh¥
172.50
171.94
181.89
188.96
184.40
197.24
206.83
223.22
211.19
237.58
46.41
5.20%
3.64%
—
54.12
FCF per share¥
297.99
287.63
332.08
367.64
419.46
473.39
546.86
628.07
682.23
715.77
62.35
11.28%
10.41%
—
187.50
Dividend per sh¥
228.59
209.37
230.15
228.96
242.76
244.04
244.97
240.20
251.17
225.52
226.12
(1.46%)
(0.11%)
—
8.46
Div yield (avg)%
14.22
16.07
16.09
14.35
16.76
19.46
19.41
20.44
19.39
16.65
4.33
19.41
16.70
88
26.00
Payout ratio%
9.26
7.70
10.33
10.35
10.63
9.28
8.77
7.88
9.94
10.41
5.71
9.28
9.61
55
2.909
Shares (diluted)B
3.122
2.985
3.288
2.961
3.209
3.129
3.208
3.183
2.902
3.181
2.883
(0.17%)
(0.29%)
17
20.86
Buyback yield%
9.24
6.96
7.40
7.96
8.48
8.55
7.25
4.28
1.61
1.24
26.52
4.28
7.32
41
1.194
D/E ratiox
1.495
1.519
1.724
1.658
1.735
1.806
1.993
1.880
2.001
2.252
1.655
1.993
1.770
70
748.2
Enterprise value¥B
743.8
830.9
805.4
917.5
863.3
872.5
921.8
860.1
909.8
924.2
486.2
1.37%
3.49%
19
388.0
LT debt¥B
568.8
598.7
715.0
830.9
915.8
933.1
1,107
1,226
1,303
1,339
122.5
7.90%
10.68%
6
Revenue
¥740.4B
5.19%
1.00×
Cost of revenue
¥472.1B
5.32%
1.01×
Operating expenses
¥97.49B
5.29%
1.01×
Cash and investments
17.48%