2.165
Revenue¥B
9.847
10.38
10.91
11.49
12.08
12.80
13.42
14.17
14.71
15.86
2.298
5.61%
5.56%
75
5.03
Revenue growth%
13.68
15.08
13.54
10.63
10.83
7.98
8.48
10.12
11.28
13.09
25.66
10.12
11.05
87
6.77
Gross margin%
23.51
22.38
23.48
23.25
21.21
23.51
25.35
27.21
27.26
24.55
14.73
25.35
23.51
53
26.23
Operating margin%
35.18
34.04
32.70
30.74
33.09
31.32
30.27
32.24
31.58
29.07
10.43
31.32
31.91
86
9.25
Net margin%
21.50
22.99
25.07
23.96
22.05
23.38
23.02
22.23
19.28
16.57
19.07
22.23
22.61
91
10.03
P/E ratio (avg)x
38.43
37.83
37.71
37.39
42.10
47.59
55.22
62.61
58.94
58.03
34.57
58.03
44.85
80
20.88
EV/EBITx
6.954
7.652
6.844
6.346
5.824
6.277
5.746
6.021
5.805
6.062
23.19
6.021
6.170
33
26.35
FCF yield (avg)%
23.80
25.27
26.46
28.46
30.80
28.11
27.06
28.95
27.93
27.33
19.55
27.93
27.63
54
20.18
FCF margin%
6.91
4.65
3.46
5.20
7.71
8.31
7.32
6.99
5.57
3.56
4.66
6.99
6.24
23
1.224
FCF / Net incomex
1.073
1.110
1.066
0.982
1.132
1.286
1.192
1.190
1.183
1.353
0.336
1.192
1.157
33
23.13
ROIC%
19.31
18.23
15.46
14.17
15.78
15.73
16.38
14.76
15.90
17.63
23.96
15.90
15.84
24
2.63
Return on equity%
12.26
10.47
9.57
8.71
10.91
9.70
10.94
10.03
8.91
10.55
28.71
10.03
10.25
37
14.86
Return on assets%
23.43
22.60
23.44
21.79
22.37
23.64
22.55
22.87
24.16
26.94
24.59
23.64
23.15
7
207.84
EPS¥
250.26
245.72
216.75
187.27
165.63
152.28
162.63
175.61
154.14
154.28
225.77
(1.41%)
(5.28%)
—
13.09
EPS growth%
9.80
12.29
12.25
11.47
9.26
10.09
8.65
9.96
12.17
10.48
29.57
10.09
10.28
22
154.42
Bookvalue per sh¥
201.37
225.87
221.61
249.80
260.39
264.01
282.39
306.47
337.07
356.46
216.24
6.48%
6.00%
—
179.29
FCF per share¥
364.66
354.85
419.30
422.42
449.55
491.43
578.56
555.19
617.14
733.55
109.80
10.29%
8.28%
—
153.14
Dividend per sh¥
262.37
251.44
264.86
287.58
309.67
363.62
426.00
418.05
398.33
383.20
279.38
4.35%
5.10%
—
23.94
Div yield (avg)%
11.78
11.95
9.67
8.78
11.61
13.93
13.15
11.36
9.26
6.37
19.60
11.36
11.49
80
9.97
Payout ratio%
20.32
21.13
19.66
20.54
18.15
17.09
15.98
16.57
16.90
16.54
18.68
16.57
17.62
37
31.23
Shares (diluted)M
39.33
38.60
40.34
41.07
43.45
45.13
54.05
60.80
64.70
68.12
31.40
9.41%
5.84%
25
19.23
Buyback yield%
20.63
18.81
16.78
16.79
17.56
16.12
16.09
14.18
16.06
16.65
2.25
16.09
16.71
93
0.764
D/E ratiox
1.672
1.890
2.000
1.916
2.039
2.028
2.308
2.442
2.316
2.271
1.324
2.308
2.033
40
1.566
Enterprise value¥B
10.34
10.12
10.03
8.903
8.715
9.310
9.042
8.356
8.305
7.746
7.978
(2.33%)
(2.80%)
21
4.821
LT debt¥B
3.964
3.641
3.760
3.240
3.229
3.413
3.430
3.171
2.995
3.109
14.57
(0.75%)
(1.71%)
10
Revenue
¥15.86B
5.56%
1.00×
Cost of revenue
¥8.247B
5.24%
0.97×
Operating expenses
¥4.065B
6.26%
1.07×
Goodwill & intangibles
18.73%
Cash and investments
16.46%