2.798
Revenue¥B
6.309
6.568
7.012
7.444
7.797
8.084
8.680
9.153
9.673
10.31
2.956
5.74%
5.37%
47
25.28
Revenue growth%
11.21
12.63
10.67
12.18
9.84
9.14
7.79
4.80
4.43
2.20
21.80
4.80
9.49
66
13.71
Gross margin%
15.66
15.99
15.53
17.75
17.27
16.37
17.78
15.64
14.50
16.53
23.46
16.37
16.18
94
3.22
Operating margin%
14.72
14.55
11.79
13.84
14.25
17.14
16.48
13.98
14.72
13.64
8.60
14.72
14.40
85
23.35
Net margin%
20.59
18.21
18.96
18.04
17.39
19.48
18.49
16.01
18.39
18.66
13.46
18.49
18.44
27
35.57
P/E ratio (avg)x
49.11
47.62
47.50
52.08
55.38
61.54
60.81
60.83
72.13
73.82
27.73
61.54
58.09
45
33.94
EV/EBITx
28.47
30.01
31.23
31.29
29.63
30.99
29.88
28.01
30.10
29.54
21.30
29.88
29.94
22
11.10
FCF yield (avg)%
15.32
17.48
17.09
15.69
16.30
17.43
14.88
12.64
13.97
14.70
29.05
14.70
15.51
54
9.13
FCF margin%
25.63
26.25
28.12
27.11
26.47
26.91
26.05
24.10
23.87
20.91
13.44
24.10
26.15
15
0.827
FCF / Net incomex
2.684
2.812
2.933
3.460
3.421
3.699
4.193
4.164
4.126
4.552
1.775
4.164
3.580
23
22.52
ROIC%
4.43
1.80
0.40
0.40
2.33
4.08
3.85
2.90
0.40
2.70
25.51
2.90
2.52
76
15.80
Return on equity%
12.19
9.74
10.51
13.17
15.15
16.70
13.94
14.32
12.81
14.88
6.12
14.32
13.56
54
21.60
Return on assets%
3.99
6.50
4.16
5.41
7.66
8.66
8.39
8.57
6.87
4.30
4.02
8.39
6.68
29
266.61
EPS¥
118.15
118.56
114.63
109.58
118.32
131.36
124.73
138.11
132.26
126.01
295.59
1.27%
0.88%
—
26.30
EPS growth%
5.59
3.18
5.77
3.50
5.47
4.38
5.09
2.99
5.03
3.02
7.02
4.38
4.70
78
346.59
Bookvalue per sh¥
129.18
125.26
114.09
114.66
124.86
127.02
130.44
137.38
148.40
158.23
159.84
4.85%
2.06%
—
169.73
FCF per share¥
360.61
411.59
475.13
528.23
520.03
488.12
514.65
537.35
537.72
527.38
248.71
0.28%
4.78%
—
273.52
Dividend per sh¥
200.79
214.84
200.02
181.63
173.77
168.47
176.62
186.00
192.76
208.14
345.22
3.67%
(0.95%)
—
23.94
Div yield (avg)%
15.02
12.76
15.12
13.52
10.58
7.76
8.66
8.23
6.76
7.62
12.75
7.76
9.62
13
5.41
Payout ratio%
15.11
16.67
16.47
16.15
15.04
14.46
12.21
14.00
15.84
13.26
28.63
14.00
15.07
40
13.01
Shares (diluted)M
19.92
21.45
20.98
20.99
24.08
26.71
31.85
37.52
42.09
42.24
12.97
11.90%
7.74%
94
6.59
Buyback yield%
9.03
8.99
11.26
10.01
10.63
8.31
6.35
7.42
7.39
6.42
6.99
7.39
8.65
8
1.462
D/E ratiox
2.090
2.342
2.560
2.525
2.409
2.257
2.233
2.219
2.197
2.320
0.361
2.233
2.288
81
6.914
Enterprise value¥B
2.575
2.691
2.807
3.073
3.001
2.760
2.816
3.105
3.388
3.092
3.284
0.60%
1.56%
56
2.271
LT debt¥B
11.73
14.05
16.65
18.71
21.54
24.96
25.59
28.33
32.09
32.86
6.046
8.82%
12.27%
44
Revenue
¥10.31B
5.37%
1.00×
Cost of revenue
¥6.573B
5.72%
1.03×
Operating expenses
¥1.741B
4.23%
0.90×
Cash and investments
20.64%
Goodwill & intangibles
19.75%