1.600
Revenue¥B
1.493
1.585
1.628
1.726
1.846
1.947
2.074
2.143
2.273
2.413
1.693
5.51%
5.24%
30
20.39
Revenue growth%
11.96
14.18
14.83
13.78
10.97
10.22
8.72
8.46
7.31
6.73
14.98
8.46
10.60
34
18.98
Gross margin%
24.69
25.11
27.72
26.65
29.03
27.33
24.60
22.32
21.83
22.50
5.69
22.50
24.90
15
25.83
Operating margin%
9.60
10.09
10.56
12.39
13.00
10.22
8.87
10.51
11.70
12.36
21.74
10.51
10.53
10
7.75
Net margin%
20.31
21.86
21.09
20.71
20.00
17.85
15.57
12.82
12.13
11.67
12.18
12.82
18.92
49
23.01
P/E ratio (avg)x
4.745
4.873
4.556
4.234
4.229
4.570
4.032
4.030
3.477
3.533
17.25
4.030
4.231
6
18.70
EV/EBITx
23.06
25.04
22.25
20.37
21.10
19.27
17.83
15.99
14.94
13.76
7.811
15.99
19.82
69
19.64
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.19
0.40
0.40
0.40
9.91
0.40
0.40
50
22.90
FCF margin%
7.20
6.74
3.83
4.86
7.35
9.32
9.42
10.14
12.50
15.37
3.64
10.14
8.33
93
0.554
FCF / Net incomex
1.181
1.210
1.361
1.571
1.846
1.891
2.025
1.931
1.822
1.827
1.330
1.891
1.825
56
18.55
ROIC%
23.09
23.96
23.79
24.92
27.87
27.54
27.16
26.09
26.53
25.57
22.03
26.53
25.83
28
23.07
Return on equity%
23.08
24.58
22.11
19.75
19.07
19.89
17.17
17.33
16.55
15.53
28.28
17.17
19.41
18
19.37
Return on assets%
1.18
1.91
3.21
4.99
2.10
1.44
2.84
1.49
2.09
4.07
23.06
2.09
2.09
87
136.42
EPS¥
175.85
196.93
204.62
203.49
232.32
260.18
256.57
263.22
303.18
352.16
142.85
8.68%
6.51%
—
2.57
EPS growth%
28.10
25.91
25.98
25.39
23.91
21.07
21.96
24.30
23.72
26.57
9.55
23.72
24.84
91
159.20
Bookvalue per sh¥
120.88
123.30
133.57
136.89
152.09
164.79
160.56
191.25
228.20
252.11
185.95
10.64%
7.63%
—
187.84
FCF per share¥
31.69
35.03
38.25
37.41
34.51
35.04
36.48
36.35
36.15
34.74
137.17
0.13%
0.63%
—
149.56
Dividend per sh¥
160.00
168.07
170.47
182.89
200.94
197.08
229.15
241.71
248.09
251.04
87.98
4.55%
5.49%
—
15.81
Div yield (avg)%
8.83
11.40
12.89
12.96
12.41
13.39
11.31
11.01
12.71
13.75
29.64
12.71
12.56
86
6.07
Payout ratio%
18.58
20.88
22.54
23.40
24.21
26.63
29.42
27.44
28.66
27.51
5.88
27.51
25.42
91
4.894
Shares (diluted)M
8.876
10.40
11.02
10.86
11.36
12.98
14.23
15.58
16.95
19.12
4.942
10.98%
10.10%
27
21.59
Buyback yield%
26.82
27.68
27.44
25.93
23.34
24.07
25.16
24.83
23.60
25.56
13.69
24.83
25.36
74
0.264
D/E ratiox
0.474
0.410
0.365
0.355
0.383
0.411
0.356
0.356
0.327
0.289
1.436
0.356
0.361
63
1.918
Enterprise value¥B
2.056
2.053
2.102
2.004
1.898
2.105
2.032
2.158
2.217
2.476
1.936
5.46%
2.47%
64
1.970
LT debt¥B
1.716
1.470
1.586
1.466
1.361
1.298
1.394
1.449
1.335
1.194
0.171
(2.59%)
(2.95%)
32
Revenue
¥2.413B
5.24%
1.00×
Cost of revenue
¥1.446B
5.23%
1.00×
Operating expenses
¥295.4M
4.91%
0.97×
Cash and investments
19.18%
Goodwill & intangibles
18.12%