9.194
Revenue¥B
4.960
5.182
5.460
5.709
5.810
6.176
6.393
6.585
6.884
7.148
9.424
4.23%
3.90%
94
17.15
Revenue growth%
12.59
13.14
15.14
12.43
13.34
13.24
14.84
12.11
10.91
7.93
17.03
12.11
12.87
9
26.59
Gross margin%
21.25
18.45
19.94
17.64
18.61
21.59
20.36
20.13
22.24
20.42
8.32
20.42
20.24
17
15.35
Operating margin%
7.27
7.26
5.68
7.17
5.58
3.41
0.85
0.40
2.03
3.33
20.78
2.03
4.50
20
8.63
Net margin%
26.34
24.75
26.78
25.05
26.06
24.94
27.66
28.31
30.25
27.72
28.64
27.72
26.56
74
37.27
P/E ratio (avg)x
10.41
11.60
11.57
12.96
13.47
14.86
15.45
14.54
14.53
16.04
14.29
14.86
14.00
65
16.12
EV/EBITx
5.616
6.143
6.675
7.123
6.597
6.291
5.650
5.573
5.893
5.180
19.36
5.650
6.018
37
19.09
FCF yield (avg)%
25.99
24.11
26.61
26.12
27.28
26.08
25.40
23.25
21.28
22.93
13.27
23.25
25.70
54
5.31
FCF margin%
8.96
7.02
6.70
8.39
8.47
8.06
8.86
10.97
11.82
12.33
20.51
10.97
8.67
31
0.131
FCF / Net incomex
0.220
0.235
0.266
0.276
0.286
0.300
0.347
0.382
0.442
0.436
0.306
0.382
0.293
71
6.92
ROIC%
22.73
23.76
25.95
25.00
22.84
22.53
22.45
24.87
22.90
22.37
14.26
22.53
22.87
20
15.81
Return on equity%
11.38
12.89
12.70
11.26
9.20
7.77
7.71
9.43
9.07
10.34
6.17
9.07
9.88
78
2.62
Return on assets%
20.49
19.69
20.38
18.39
18.75
21.44
19.35
19.67
17.43
15.56
10.46
19.35
19.51
71
2.87
EPS¥
2.79
3.21
3.70
3.71
3.83
3.92
4.58
5.11
5.98
7.19
3.10
13.42%
11.77%
—
8.48
EPS growth%
21.66
20.02
17.78
16.57
15.45
16.05
15.10
15.92
15.54
12.74
2.53
15.54
15.99
40
5.80
Bookvalue per sh¥
6.94
7.90
8.61
9.66
10.39
10.51
9.79
11.29
11.03
11.42
1.22
1.92%
4.48%
—
3.67
FCF per share¥
9.74
10.22
11.53
12.35
13.29
13.75
14.92
16.07
18.42
18.13
2.31
6.40%
6.64%
—
1.60
Dividend per sh¥
5.03
4.88
4.49
4.42
4.00
3.96
4.21
3.96
3.53
3.28
3.70
(3.89%)
(4.79%)
—
20.11
Div yield (avg)%
24.71
22.61
23.14
21.93
20.80
21.58
19.93
17.37
15.11
15.49
28.63
17.37
21.19
60
7.12
Payout ratio%
21.83
23.43
20.50
18.19
16.38
16.29
18.67
20.66
22.71
23.81
7.98
20.66
20.58
77
0.828
Shares (diluted)B
1.263
1.465
1.631
1.818
1.969
2.181
2.181
2.492
2.490
2.705
0.862
6.56%
8.92%
20
23.48
Buyback yield%
11.86
13.83
14.53
16.96
14.28
12.39
15.08
14.68
14.05
16.36
14.26
14.68
14.41
23
1.409
D/E ratiox
1.031
1.112
1.082
1.162
1.224
1.100
1.211
1.129
1.132
1.112
0.392
1.129
1.120
13
8.861
Enterprise value¥B
4.632
5.118
4.732
5.154
5.175
5.830
5.915
6.292
6.062
5.777
6.908
2.22%
1.48%
37
8.798
LT debt¥B
9.917
11.24
11.68
11.05
10.57
11.44
11.97
12.46
13.33
13.98
6.072
5.75%
4.88%
64
Revenue
¥7.148B
3.90%
1.00×
Cost of revenue
¥3.410B
3.95%
1.00×
Operating expenses
¥1.532B
3.57%
0.97×
Goodwill & intangibles
16.63%