2.947
Revenue¥B
3.278
3.497
3.671
3.928
4.213
4.483
4.684
5.015
5.289
5.721
3.281
6.31%
6.45%
90
15.95
Revenue growth%
20.16
20.02
21.27
21.21
18.97
16.16
16.18
17.11
14.39
12.46
14.92
16.16
18.04
22
8.12
Gross margin%
29.07
31.19
32.17
32.06
30.62
31.91
30.70
29.89
30.54
33.13
2.45
30.70
30.94
86
15.05
Operating margin%
23.17
21.44
21.18
23.74
25.26
22.79
25.19
24.85
23.62
24.64
10.83
24.64
23.68
88
29.90
Net margin%
21.92
24.13
25.99
25.66
28.50
25.75
27.09
25.23
22.63
20.24
10.17
25.23
25.45
5
7.443
P/E ratio (avg)x
33.90
36.62
33.82
38.59
43.81
47.49
49.10
56.20
54.00
59.11
25.93
54.00
45.65
31
31.92
EV/EBITx
42.57
47.49
46.05
53.05
53.77
56.68
57.96
67.95
80.31
89.73
31.11
67.95
55.23
90
12.23
FCF yield (avg)%
14.73
15.86
18.68
21.06
22.22
24.39
26.32
23.50
24.75
23.70
14.64
24.39
22.86
16
13.30
FCF margin%
16.07
18.07
18.76
16.91
14.48
12.60
15.38
13.03
12.29
13.93
16.61
13.03
14.93
37
1.580
FCF / Net incomex
0.317
0.338
0.357
0.373
0.330
0.334
0.321
0.281
0.266
0.286
1.447
0.286
0.326
60
15.46
ROIC%
15.10
12.81
14.66
12.34
12.70
10.29
8.78
9.11
10.67
12.72
13.12
10.29
12.52
68
12.87
Return on equity%
3.71
5.35
8.08
6.24
6.63
5.20
7.46
7.59
6.33
4.34
19.34
6.33
6.28
34
13.53
Return on assets%
12.51
12.80
14.44
17.10
16.58
19.02
20.44
17.46
20.19
20.80
9.86
20.19
17.28
37
2.71
EPS¥
1.88
1.77
1.81
1.61
1.57
1.73
1.73
1.77
1.80
1.93
3.00
4.16%
0.65%
—
19.55
EPS growth%
23.53
21.04
19.05
17.91
18.73
18.82
17.67
19.70
17.53
19.54
3.84
18.82
18.94
24
1.52
Bookvalue per sh¥
1.27
1.41
1.23
1.12
1.16
1.19
1.23
1.26
1.29
1.17
1.62
0.11%
0.15%
—
2.69
FCF per share¥
1.68
1.82
1.93
1.77
1.71
1.62
1.52
1.70
1.54
1.40
1.76
(3.92%)
(2.05%)
—
1.47
Dividend per sh¥
2.27
2.44
2.50
2.35
2.70
3.03
3.04
3.03
2.80
2.83
0.98
0.97%
2.85%
—
15.03
Div yield (avg)%
5.05
4.94
6.74
8.97
10.41
11.32
13.13
13.26
13.83
15.68
2.64
13.26
10.87
25
19.66
Payout ratio%
8.94
6.41
3.71
1.17
2.57
0.53
2.26
4.64
2.22
4.15
24.69
2.26
3.14
34
1.515
Shares (diluted)B
1.568
1.541
1.743
1.932
2.066
2.315
2.491
2.514
2.355
2.597
1.458
4.68%
5.72%
85
5.62
Buyback yield%
17.30
19.97
19.81
20.96
23.47
20.91
18.71
20.75
19.76
18.00
19.44
19.76
19.89
90
0.278
D/E ratiox
1.113
1.056
1.014
0.980
1.058
1.022
1.196
1.352
1.571
1.714
1.141
1.352
1.085
48
1.847
Enterprise value¥B
2.630
3.053
3.306
3.322
3.232
3.821
3.870
4.220
4.487
4.492
2.040
6.80%
5.72%
39
0.408
LT debt¥B
3.475
3.848
3.991
4.615
4.256
4.316
4.316
4.454
4.723
4.937
1.696
3.01%
2.85%
64
Revenue
¥5.721B
6.45%
1.00×
Cost of revenue
¥2.835B
6.19%
0.98×
Operating expenses
¥1.002B
6.60%
1.01×
Goodwill & intangibles
16.39%