0.414
Revenue¥B
2.738
2.816
2.803
2.827
2.813
2.852
2.894
2.958
3.013
3.065
0.453
1.73%
1.44%
62
13.36
Revenue growth%
15.69
13.87
15.40
15.17
17.13
18.39
15.69
17.06
16.02
15.62
11.07
16.02
15.69
56
20.17
Gross margin%
5.70
4.81
4.25
3.55
5.31
6.30
3.50
4.47
6.11
4.94
26.07
4.94
4.87
65
19.54
Operating margin%
15.75
15.99
17.56
17.59
15.69
13.67
16.31
16.02
18.80
16.22
20.68
16.22
16.12
87
23.05
Net margin%
9.44
8.21
7.33
4.70
7.25
5.72
8.12
8.41
10.39
11.17
20.66
8.41
8.16
24
31.77
P/E ratio (avg)x
26.40
24.00
24.67
23.65
26.10
28.14
25.02
22.59
24.73
24.30
32.23
24.73
24.70
53
22.82
EV/EBITx
33.82
33.11
37.81
37.84
40.33
40.39
38.77
37.81
40.61
45.04
9.511
40.39
38.31
46
4.57
FCF yield (avg)%
6.68
4.84
6.54
4.98
6.23
7.52
6.70
4.43
3.98
2.93
16.47
4.43
5.60
53
3.56
FCF margin%
0.40
1.86
0.40
2.30
2.52
2.03
2.76
3.79
5.03
6.11
5.44
3.79
2.41
40
1.480
FCF / Net incomex
0.724
0.790
0.844
0.826
0.908
1.005
1.123
1.182
1.320
1.334
1.640
1.182
0.956
64
4.28
ROIC%
14.63
14.55
12.96
10.65
8.55
8.42
8.21
10.61
13.11
12.33
11.24
10.61
11.49
68
19.86
Return on equity%
14.83
15.53
14.88
11.98
13.58
13.63
13.00
13.65
11.95
10.18
26.04
13.00
13.60
38
6.12
Return on assets%
8.98
8.27
11.18
13.88
15.87
16.57
16.21
13.75
12.61
14.44
2.56
14.44
13.81
75
383.92
EPS¥
227.39
245.75
231.38
252.43
267.31
255.32
282.64
290.21
311.94
287.00
408.40
1.43%
2.63%
—
3.25
EPS growth%
6.14
8.48
8.61
9.68
9.62
8.92
10.38
8.11
5.13
6.67
15.97
8.11
8.55
61
278.30
Bookvalue per sh¥
604.05
595.48
651.86
675.92
787.40
857.83
909.01
937.00
887.11
1,007
158.36
5.04%
6.17%
—
66.44
FCF per share¥
324.36
328.52
350.68
381.74
429.27
482.38
473.16
483.46
550.23
569.90
146.76
5.83%
7.24%
—
241.57
Dividend per sh¥
207.11
192.81
200.30
222.20
213.23
198.86
227.75
244.81
265.49
296.15
389.15
6.79%
3.24%
—
20.50
Div yield (avg)%
14.69
16.41
13.65
12.24
13.34
13.08
14.52
12.41
10.37
12.08
4.70
12.41
13.21
38
27.77
Payout ratio%
20.84
23.28
22.93
20.16
22.69
20.22
21.30
19.50
20.86
18.19
11.53
20.22
20.85
67
6.515
Shares (diluted)M
5.121
5.412
5.309
5.368
5.607
5.797
5.099
4.976
4.419
4.789
6.707
(3.11%)
(1.85%)
88
23.68
Buyback yield%
24.27
21.66
20.25
18.79
20.41
20.82
21.74
22.90
25.55
25.55
7.57
22.90
21.70
46
0.208
D/E ratiox
1.027
1.023
1.165
1.128
1.102
1.072
1.220
1.406
1.529
1.500
0.698
1.406
1.147
47
2.836
Enterprise value¥B
2.765
2.863
2.873
2.987
3.249
3.420
3.238
3.621
3.920
3.692
2.578
2.59%
1.80%
27
1.318
LT debt¥B
0.865
0.736
0.753
0.734
0.685
0.599
0.571
0.607
0.568
0.484
1.544
(6.72%)
(5.60%)
87
Revenue
¥3.065B
1.44%
1.00×
Cost of revenue
¥1.825B
1.50%
1.01×
Operating expenses
¥654.2M
2.08%
1.06×
Goodwill & intangibles
21.52%
Cash and investments
14.65%