4.075
Revenue¥B
4.014
4.317
4.644
4.888
5.179
5.438
5.665
5.889
6.133
6.581
4.358
4.91%
5.46%
17
3.67
Revenue growth%
20.86
19.08
18.01
20.91
23.37
21.81
23.37
22.51
21.85
21.12
27.57
21.85
21.47
6
26.27
Gross margin%
18.88
16.03
17.96
15.84
17.66
14.99
16.93
16.68
18.66
21.49
20.15
16.93
17.29
38
3.87
Operating margin%
5.26
7.16
9.35
10.11
12.97
12.87
12.35
14.52
14.47
13.65
12.26
13.65
12.61
6
26.17
Net margin%
9.98
10.95
8.25
7.68
5.47
7.77
5.17
7.89
7.15
7.38
6.96
7.38
7.73
59
22.97
P/E ratio (avg)x
5.665
5.670
5.506
5.899
5.640
5.027
4.917
4.623
4.710
4.224
31.16
4.710
5.266
69
32.98
EV/EBITx
9.293
10.69
10.39
10.25
11.38
13.20
14.45
16.49
16.91
18.29
7.714
16.49
12.29
65
5.54
FCF yield (avg)%
29.89
30.49
29.01
28.30
25.74
27.40
26.67
26.93
29.84
31.15
5.54
27.40
28.66
62
13.32
FCF margin%
0.40
0.40
2.52
0.51
0.40
0.40
0.40
0.40
0.40
0.40
8.08
0.40
0.40
33
1.447
FCF / Net incomex
1.371
1.417
1.285
1.258
1.257
1.224
1.244
1.242
1.070
0.913
0.143
1.224
1.250
85
16.68
ROIC%
14.41
15.19
13.92
12.29
14.13
16.34
19.23
21.66
24.63
25.41
25.58
21.66
15.77
23
15.65
Return on equity%
24.43
26.04
26.00
27.51
26.57
29.40
30.79
28.75
30.61
32.29
15.51
30.61
28.13
77
26.04
Return on assets%
22.24
21.77
23.75
26.38
24.53
26.07
27.51
27.07
26.17
23.49
10.45
26.17
25.30
79
5.06
EPS¥
2.92
2.86
2.93
2.85
2.75
2.90
3.20
3.53
3.88
4.20
5.26
8.86%
4.61%
—
21.76
EPS growth%
4.45
2.12
4.34
3.87
2.86
2.31
2.95
0.96
0.44
0.40
6.46
0.96
2.58
58
2.70
Bookvalue per sh¥
3.31
3.39
3.58
4.04
4.06
4.60
4.99
4.66
5.41
6.07
1.15
8.39%
7.03%
—
3.61
FCF per share¥
5.25
5.27
5.58
5.97
6.37
6.57
7.09
6.56
6.66
6.23
2.62
(0.44%)
1.34%
—
5.73
Dividend per sh¥
3.78
4.03
3.70
3.93
3.64
3.91
4.20
4.35
4.91
4.84
3.74
5.85%
3.64%
—
2.06
Div yield (avg)%
23.09
24.55
26.76
27.91
26.04
27.46
26.00
23.89
25.77
28.11
19.64
26.00
26.02
80
17.40
Payout ratio%
14.29
14.38
13.97
15.65
14.33
17.24
17.65
16.40
16.96
18.27
9.58
17.24
16.02
19
0.455
Shares (diluted)B
0.578
0.674
0.755
0.808
0.928
1.092
1.117
1.295
1.435
1.630
0.458
11.93%
10.88%
6
6.28
Buyback yield%
14.43
12.40
13.87
12.37
13.36
12.53
10.35
8.30
5.55
7.07
28.24
8.30
12.38
42
1.236
D/E ratiox
0.122
0.135
0.137
0.150
0.150
0.137
0.143
0.142
0.124
0.122
0.809
0.137
0.137
33
0.485
Enterprise value¥B
2.394
2.554
2.744
3.094
3.137
3.272
3.061
3.018
3.273
3.486
0.322
2.14%
4.46%
63
3.824
LT debt¥B
4.877
5.740
6.540
7.541
8.201
8.236
8.646
9.413
9.357
10.18
2.106
4.42%
8.33%
68
Revenue
¥6.581B
5.46%
1.00×
Cost of revenue
¥3.909B
5.49%
1.00×
Operating expenses
¥1.110B
5.17%
0.97×
Goodwill & intangibles
15.43%