2.028
Revenue¥B
4.269
4.411
4.685
4.950
5.167
5.326
5.491
5.716
5.987
6.137
2.169
3.50%
4.37%
85
22.38
Revenue growth%
22.06
24.08
25.72
23.10
21.75
20.11
23.08
21.18
18.79
20.35
7.83
20.35
21.90
12
28.65
Gross margin%
16.99
17.67
15.48
14.85
16.74
19.53
19.83
17.35
16.62
14.13
28.77
17.35
16.87
94
14.38
Operating margin%
29.66
28.27
29.31
31.57
30.63
31.47
32.80
30.23
31.64
32.31
21.34
31.64
31.05
26
29.98
Net margin%
17.16
19.16
21.25
19.61
19.74
17.66
19.65
18.12
20.02
18.27
20.64
18.27
19.38
84
17.26
P/E ratio (avg)x
47.99
44.66
44.30
41.33
38.78
40.26
45.65
43.50
40.54
38.35
14.72
40.54
42.42
87
13.32
EV/EBITx
19.86
21.46
23.83
23.85
23.69
21.17
23.52
26.26
23.32
21.80
35.22
23.32
23.42
34
12.37
FCF yield (avg)%
27.16
28.69
31.66
31.18
31.56
29.67
29.03
29.32
27.07
27.75
27.13
29.03
29.17
60
15.06
FCF margin%
21.14
20.09
18.69
15.91
15.06
18.04
15.86
14.40
13.47
16.24
12.44
15.86
16.07
30
0.730
FCF / Net incomex
1.142
1.307
1.325
1.412
1.641
1.831
2.167
2.186
2.349
2.531
0.791
2.186
1.736
35
29.40
ROIC%
2.15
2.16
0.40
0.40
1.77
3.72
3.67
2.21
0.40
0.40
27.77
2.21
1.96
21
16.63
Return on equity%
14.85
13.27
11.01
9.15
9.38
7.78
9.93
10.53
10.54
7.73
19.76
9.93
10.23
42
13.60
Return on assets%
20.75
22.65
20.37
18.80
16.66
17.43
20.22
22.19
21.85
21.51
3.68
21.51
20.56
75
2.86
EPS¥
1.34
1.50
1.52
1.60
1.57
1.73
1.96
1.94
1.90
2.12
2.96
6.15%
4.38%
—
18.19
EPS growth%
21.70
24.06
24.34
26.99
27.19
24.42
21.96
20.15
18.70
16.53
3.61
20.15
23.01
89
5.58
Bookvalue per sh¥
6.12
5.97
6.43
6.25
5.97
5.66
6.68
6.95
7.70
8.30
4.35
6.80%
3.79%
—
3.51
FCF per share¥
2.96
2.80
2.52
2.57
2.33
2.16
2.34
2.24
2.02
2.18
2.09
(1.31%)
(3.87%)
—
3.37
Dividend per sh¥
2.14
2.08
2.08
2.23
2.26
2.11
1.98
2.03
2.17
2.36
2.81
0.81%
0.98%
—
19.20
Div yield (avg)%
6.35
5.00
6.81
5.94
3.96
5.19
6.48
7.49
7.06
7.01
28.42
7.01
6.42
56
13.02
Payout ratio%
15.29
15.70
13.58
12.08
11.41
10.81
9.71
8.69
8.17
6.94
16.45
8.69
11.11
35
0.473
Shares (diluted)B
0.675
0.756
0.860
0.958
1.105
1.172
1.384
1.662
1.956
1.944
0.474
11.96%
10.94%
52
8.52
Buyback yield%
25.43
24.01
25.14
27.30
27.84
30.16
27.56
29.29
26.34
23.34
13.94
27.56
26.82
74
0.897
D/E ratiox
0.880
0.921
0.868
0.928
1.018
0.966
0.946
0.868
0.890
0.939
1.535
0.939
0.925
83
4.726
Enterprise value¥B
2.176
2.001
1.929
2.096
2.246
2.137
1.863
1.674
1.528
1.423
1.757
(8.73%)
(5.00%)
49
1.249
LT debt¥B
0.862
0.776
0.768
0.727
0.668
0.581
0.623
0.575
0.604
0.604
5.365
(2.00%)
(2.95%)
54
Revenue
¥6.137B
4.37%
1.00×
Cost of revenue
¥3.043B
4.19%
0.98×
Operating expenses
¥1.262B
4.45%
1.01×
Cash and investments
17.90%
Goodwill & intangibles
14.26%
Spread over hurdle
27.17%