1.451
Revenue¥B
1.920
2.039
2.185
2.339
2.474
2.617
2.795
2.936
3.197
3.396
1.603
6.54%
6.68%
72
17.05
Revenue growth%
21.01
22.31
21.53
23.15
20.46
18.97
19.49
18.04
15.12
13.41
13.71
18.04
19.98
67
6.77
Gross margin%
21.32
22.13
24.57
22.55
19.71
19.38
22.20
21.94
20.79
21.81
13.09
21.81
21.87
33
25.76
Operating margin%
22.74
23.81
24.40
24.55
24.22
21.39
20.97
21.16
22.61
20.39
8.30
21.16
22.67
51
10.03
Net margin%
19.28
17.79
18.90
18.06
20.68
21.69
20.07
18.01
16.92
13.95
23.97
18.01
18.48
70
32.09
P/E ratio (avg)x
30.36
32.48
38.67
43.12
49.02
47.15
46.28
52.25
53.75
55.51
20.25
52.25
46.71
75
16.88
EV/EBITx
35.22
36.34
37.82
41.33
45.82
44.27
41.21
47.00
44.21
42.56
15.09
44.21
41.95
91
28.83
FCF yield (avg)%
3.91
1.07
3.61
3.57
2.74
5.71
5.43
3.61
5.84
7.48
6.48
5.71
3.76
65
7.32
FCF margin%
12.54
9.85
7.68
6.96
9.32
8.85
8.96
7.28
4.68
2.18
13.41
7.28
8.27
41
0.165
FCF / Net incomex
0.688
0.653
0.575
0.599
0.547
0.587
0.607
0.597
0.538
0.548
0.533
0.587
0.592
42
2.57
ROIC%
12.24
14.77
13.70
10.71
11.24
10.76
12.66
12.04
12.38
13.43
10.94
12.38
12.31
82
24.25
Return on equity%
14.09
14.67
17.24
19.66
20.48
18.57
17.15
14.40
13.31
15.88
13.49
15.88
16.51
35
23.19
Return on assets%
24.15
24.80
25.65
25.36
26.23
26.50
26.18
24.80
22.80
20.05
7.46
24.80
25.08
71
34.24
EPS¥
77.44
77.17
80.67
85.89
87.01
96.69
113.24
125.71
135.61
151.20
35.23
11.69%
7.87%
—
6.10
EPS growth%
2.67
2.99
2.68
1.17
1.12
1.05
0.40
1.65
1.68
3.45
20.75
1.65
1.66
55
46.94
Bookvalue per sh¥
90.89
99.27
97.07
110.62
128.14
147.71
141.18
144.18
159.18
157.31
66.49
4.19%
5.57%
—
16.06
FCF per share¥
29.84
28.27
32.10
35.77
34.05
37.50
38.60
38.41
37.80
40.94
96.77
3.75%
4.45%
—
73.76
Dividend per sh¥
98.40
86.85
80.21
72.00
80.02
78.03
84.01
92.27
91.53
80.70
102.60
0.17%
(1.31%)
—
5.14
Div yield (avg)%
14.84
17.12
18.42
16.78
16.49
17.87
19.06
17.00
18.11
18.26
18.99
18.11
17.49
53
9.89
Payout ratio%
26.38
25.57
26.86
29.82
32.72
34.48
36.89
37.36
38.18
38.57
20.09
37.36
33.60
57
17.54
Shares (diluted)M
20.88
20.92
23.87
28.70
27.95
31.52
37.23
41.17
44.34
49.82
17.33
12.26%
9.54%
6
13.45
Buyback yield%
8.48
6.32
4.71
2.21
4.24
3.37
5.03
2.07
0.40
3.09
27.92
3.09
3.80
81
0.625
D/E ratiox
1.497
1.543
1.523
1.716
1.965
2.193
2.158
2.316
2.243
2.387
1.211
2.243
2.061
95
1.651
Enterprise value¥B
1.644
1.533
1.501
1.343
1.267
1.180
1.279
1.106
1.008
0.876
2.643
(7.12%)
(5.44%)
30
0.289
LT debt¥B
3.862
4.539
4.509
5.107
5.528
5.839
6.381
7.247
7.104
7.562
0.370
6.46%
7.03%
37
Revenue
¥3.396B
6.68%
1.00×
Cost of revenue
¥2.057B
6.66%
1.00×
Operating expenses
¥805.4M
6.19%
0.96×
Goodwill & intangibles
16.36%
Cash and investments
15.70%