4.333
Revenue¥B
2.864
3.109
3.378
3.660
3.942
4.253
4.622
5.016
5.342
5.864
4.422
8.27%
7.99%
26
16.29
Revenue growth%
25.28
24.12
26.55
25.73
24.13
23.18
20.65
19.82
18.09
16.46
21.65
19.82
23.65
79
13.44
Gross margin%
17.60
15.17
16.50
17.98
17.06
18.73
17.66
19.40
16.57
17.94
15.89
17.94
17.63
21
11.99
Operating margin%
23.74
26.18
28.17
30.89
30.26
30.73
33.36
35.55
38.50
38.31
29.72
35.55
30.81
19
9.21
Net margin%
23.02
22.87
22.04
20.64
19.59
20.07
18.32
19.72
16.92
14.37
23.39
18.32
19.89
51
12.19
P/E ratio (avg)x
53.86
60.89
67.08
81.09
83.59
83.15
100.5
103.3
119.5
121.4
14.92
103.3
83.37
56
26.72
EV/EBITx
34.55
37.53
33.65
37.25
41.17
41.90
37.58
41.50
40.46
42.52
17.98
41.50
39.02
65
22.46
FCF yield (avg)%
9.64
7.12
4.35
5.91
7.63
8.50
7.96
9.67
9.34
7.43
18.14
8.50
7.79
28
26.36
FCF margin%
10.15
13.04
15.19
15.93
13.23
11.42
11.99
9.66
8.47
11.09
15.58
11.09
11.70
48
0.368
FCF / Net incomex
0.152
0.149
0.133
0.126
0.122
0.118
0.118
0.114
0.121
0.117
1.637
0.118
0.122
19
5.34
ROIC%
27.55
27.97
27.18
26.20
26.18
24.39
25.69
25.28
25.39
26.01
21.77
25.39
26.09
9
28.69
Return on equity%
29.56
29.42
27.14
29.42
28.61
28.19
26.83
28.22
29.12
28.04
5.23
28.19
28.42
22
21.68
Return on assets%
21.55
18.70
19.66
19.44
17.30
20.15
22.51
21.40
20.50
23.11
24.01
21.40
20.32
61
1.25
EPS¥
4.42
4.37
4.27
3.95
3.94
4.20
4.30
4.01
4.00
4.36
1.37
2.06%
0.41%
—
24.79
EPS growth%
25.07
26.76
24.05
24.07
23.51
25.20
25.22
22.53
22.19
19.56
13.40
22.53
24.06
6
1.93
Bookvalue per sh¥
6.29
7.54
9.01
9.92
10.24
10.37
10.65
10.48
12.13
12.47
3.28
4.00%
8.11%
—
1.67
FCF per share¥
2.26
2.55
2.69
2.59
2.45
2.23
2.27
2.26
2.54
2.80
1.37
2.77%
1.39%
—
3.62
Dividend per sh¥
2.58
2.34
2.24
2.41
2.25
2.23
2.12
2.06
2.00
2.17
0.78
(0.71%)
(1.81%)
—
3.06
Div yield (avg)%
3.07
4.28
4.33
7.16
4.42
4.60
5.95
5.90
4.21
3.64
9.52
4.60
4.37
34
24.78
Payout ratio%
11.99
13.34
15.78
16.09
15.69
14.95
13.79
12.49
14.52
13.42
7.68
13.79
14.16
36
311.3
Shares (diluted)M
311.8
296.5
312.8
326.3
353.5
390.1
365.2
388.3
396.0
382.0
311.4
1.56%
1.30%
63
11.75
Buyback yield%
20.95
17.98
20.80
23.56
24.19
22.18
20.36
20.83
20.06
18.48
2.15
20.36
20.82
75
0.555
D/E ratiox
1.866
1.846
1.703
1.621
1.674
1.526
1.458
1.487
1.535
1.625
1.794
1.526
1.623
35
4.739
Enterprise value¥B
2.673
3.111
3.370
3.226
3.629
3.456
3.194
3.462
3.201
2.992
0.470
(3.78%)
2.19%
19
0.911
LT debt¥B
3.342
3.425
3.602
3.310
3.306
3.117
2.685
2.731
2.411
2.337
1.183
(6.70%)
(3.25%)
45
Revenue
¥5.864B
7.99%
1.00×
Cost of revenue
¥2.621B
8.27%
1.03×
Operating expenses
¥1.383B
7.92%
0.99×
Goodwill & intangibles
15.80%