2.884
Revenue¥B
3.285
3.590
3.866
4.207
4.537
4.886
5.304
5.833
6.399
6.815
3.076
8.48%
8.46%
89
25.58
Revenue growth%
5.03
4.49
3.78
6.60
6.04
4.15
5.19
2.44
3.85
3.84
4.69
3.85
4.32
84
11.27
Gross margin%
27.24
25.30
27.06
26.07
23.37
23.26
25.48
23.92
26.33
25.32
21.06
25.32
25.40
18
14.41
Operating margin%
23.96
23.00
23.75
22.91
21.72
24.33
22.75
21.60
22.59
21.28
15.11
22.59
22.83
94
11.15
Net margin%
14.57
12.16
11.40
13.35
13.14
10.41
10.82
10.01
10.39
11.38
3.09
10.41
11.39
35
34.76
P/E ratio (avg)x
29.25
25.66
27.11
29.44
29.06
25.41
23.22
23.82
24.18
23.51
32.77
23.82
25.53
79
10.25
EV/EBITx
36.55
36.19
34.55
35.42
39.42
38.29
39.52
43.51
44.78
48.30
36.94
43.51
38.86
69
20.88
FCF yield (avg)%
18.62
18.64
17.93
16.93
15.95
14.12
15.10
16.94
18.97
21.11
21.02
16.94
17.44
51
25.39
FCF margin%
13.93
12.15
14.62
16.59
16.61
16.97
17.91
18.87
16.50
18.43
25.29
17.91
16.60
58
1.172
FCF / Net incomex
2.029
2.060
2.099
2.075
2.352
2.772
2.831
3.119
3.384
3.859
0.978
3.119
2.562
51
6.27
ROIC%
22.32
20.03
18.63
18.08
20.18
21.75
21.23
22.55
24.28
22.81
2.25
22.55
21.49
53
2.32
Return on equity%
22.90
21.85
23.39
25.31
24.46
23.51
21.73
19.64
21.95
24.50
11.25
21.95
23.15
37
7.10
Return on assets%
22.12
19.33
17.85
15.43
14.08
13.92
14.88
14.02
12.29
12.61
23.49
13.92
14.48
61
4.54
EPS¥
1.23
1.10
1.05
0.99
1.02
1.03
1.01
0.93
0.90
0.91
4.63
(2.17%)
(3.28%)
—
18.67
EPS growth%
27.41
24.79
26.21
27.62
30.26
31.08
32.16
34.45
33.48
32.83
14.10
32.83
30.67
32
2.56
Bookvalue per sh¥
1.53
1.49
1.53
1.34
1.33
1.34
1.16
1.14
1.05
1.10
1.61
(3.62%)
(2.34%)
—
3.16
FCF per share¥
3.45
3.61
4.19
4.53
5.12
5.74
6.25
6.10
6.16
7.14
3.61
6.86%
7.41%
—
4.26
Dividend per sh¥
4.75
5.54
5.88
7.01
8.28
8.18
9.90
11.55
11.45
12.97
1.67
9.39%
11.65%
—
27.65
Div yield (avg)%
30.02
28.30
25.71
28.45
29.37
30.27
29.34
26.54
26.00
26.62
20.65
26.62
28.37
51
27.17
Payout ratio%
15.27
17.75
20.20
20.84
19.65
16.74
17.22
18.96
18.79
20.21
25.02
18.79
18.87
31
441.0
Shares (diluted)M
473.7
442.7
447.5
493.8
540.5
519.9
545.9
603.1
571.5
641.9
458.1
3.50%
4.39%
83
28.28
Buyback yield%
20.29
23.15
25.10
25.28
26.55
26.88
27.70
29.63
30.00
29.62
18.47
29.62
26.72
5
1.443
D/E ratiox
1.765
1.703
1.695
1.606
1.785
2.000
2.182
2.373
2.576
2.711
0.522
2.373
1.892
21
1.402
Enterprise value¥B
5.525
5.839
5.261
5.249
4.682
4.535
4.642
4.301
4.436
3.941
7.110
(3.39%)
(3.46%)
12
0.590
LT debt¥B
3.416
3.760
4.502
5.211
5.448
6.446
7.759
7.880
7.844
8.495
1.337
9.29%
9.90%
59
Revenue
¥6.815B
8.46%
1.00×
Cost of revenue
¥4.329B
8.82%
1.03×
Operating expenses
¥1.290B
7.92%
0.95×
Goodwill & intangibles
17.00%