4.289
Revenue¥B
2.801
2.909
3.092
3.222
3.329
3.473
3.639
3.859
4.045
4.304
4.651
5.27%
4.68%
29
20.22
Revenue growth%
8.77
11.19
8.98
8.87
6.85
6.90
4.41
3.02
5.67
5.97
2.10
5.67
6.88
51
29.67
Gross margin%
26.54
29.24
28.18
26.33
23.96
26.72
25.07
23.36
21.38
19.70
23.41
23.36
25.70
9
16.97
Operating margin%
28.61
31.39
30.68
30.62
30.61
31.36
28.83
26.35
25.19
28.06
27.25
28.06
29.72
88
16.88
Net margin%
26.77
24.81
23.22
25.42
26.43
26.28
27.27
27.86
28.60
25.76
21.28
27.27
26.35
9
37.66
P/E ratio (avg)x
18.96
19.84
19.12
19.98
19.48
19.81
21.13
23.37
21.68
20.37
8.979
21.13
19.91
26
14.36
EV/EBITx
50.59
49.29
50.81
51.87
53.81
63.92
68.73
71.00
71.68
79.04
14.26
71.00
58.87
72
13.33
FCF yield (avg)%
25.23
23.64
24.01
22.42
20.40
20.96
19.10
19.54
22.28
24.19
8.88
20.96
22.35
30
17.81
FCF margin%
27.02
26.55
29.06
29.13
31.16
33.62
32.15
33.82
32.67
31.52
7.25
32.67
31.34
63
1.512
FCF / Net incomex
2.074
2.375
2.570
2.788
2.918
2.823
2.644
2.964
2.828
2.962
1.792
2.828
2.805
50
28.70
ROIC%
3.12
4.97
5.12
3.47
0.80
3.31
2.98
5.13
3.55
1.38
6.41
3.31
3.39
6
8.75
Return on equity%
6.43
4.49
6.50
4.23
6.16
6.63
4.46
5.67
5.61
3.41
23.87
5.61
5.64
74
15.72
Return on assets%
28.61
29.00
28.00
27.62
29.02
30.73
30.85
29.48
28.30
28.37
14.55
29.48
28.81
33
0.44
EPS¥
4.00
4.48
4.82
4.81
5.54
6.02
6.79
7.23
7.15
7.57
0.46
6.46%
8.66%
—
23.36
EPS growth%
23.78
24.16
24.83
25.53
22.92
24.01
26.21
25.41
28.29
29.89
19.86
26.21
25.12
58
2.24
Bookvalue per sh¥
4.49
5.14
5.56
5.33
5.87
6.00
6.78
6.63
7.66
8.77
2.09
8.34%
8.57%
—
1.27
FCF per share¥
2.12
2.27
2.53
2.73
2.99
3.52
4.01
4.37
5.10
5.19
1.58
11.63%
9.48%
—
1.17
Dividend per sh¥
1.00
1.09
1.11
1.20
1.35
1.54
1.78
1.77
1.73
1.95
1.32
7.51%
7.58%
—
11.13
Div yield (avg)%
9.60
10.44
9.57
11.77
10.26
9.40
8.21
10.23
9.14
9.92
2.46
9.40
9.76
69
28.39
Payout ratio%
22.74
23.22
22.71
20.39
20.56
18.63
15.67
13.49
12.70
15.29
3.81
15.29
19.51
11
0.756
Shares (diluted)B
0.902
0.852
0.970
0.964
1.007
1.056
1.230
1.412
1.472
1.556
0.753
9.09%
5.26%
32
20.16
Buyback yield%
12.92
12.67
15.49
17.56
17.86
16.86
17.58
20.47
22.06
23.23
5.77
20.47
17.57
22
0.477
D/E ratiox
2.028
2.231
2.488
2.606
2.964
2.929
3.125
2.968
3.087
3.423
1.631
3.087
2.946
10
2.470
Enterprise value¥B
1.157
1.275
1.299
1.372
1.303
1.214
1.313
1.354
1.509
1.671
4.161
5.09%
3.78%
13
2.008
LT debt¥B
8.296
9.694
11.03
11.01
12.94
13.45
14.16
14.98
17.11
19.16
2.275
8.17%
9.61%
93
Revenue
¥4.304B
4.68%
1.00×
Cost of revenue
¥2.540B
4.86%
1.02×
Operating expenses
¥490.5M
3.58%
0.90×
Cash and investments
14.68%
Goodwill & intangibles
14.12%