2.094
Revenue¥B
7.422
7.914
8.348
8.848
9.503
10.18
10.87
11.55
12.04
12.89
2.342
6.29%
6.07%
84
9.06
Revenue growth%
7.66
9.37
8.93
10.54
8.77
10.11
9.69
10.82
13.17
12.85
11.63
10.82
9.90
17
22.86
Gross margin%
22.43
22.95
23.04
20.92
20.95
19.43
19.50
18.65
18.44
20.20
19.33
19.43
20.56
25
3.50
Operating margin%
14.68
14.47
15.47
18.38
16.64
17.05
18.46
15.88
13.05
12.72
14.36
15.88
15.68
73
24.80
Net margin%
17.93
17.42
15.15
17.14
14.61
15.94
17.76
16.68
16.64
17.99
19.50
16.68
16.91
39
18.97
P/E ratio (avg)x
5.469
5.460
5.341
4.656
4.253
4.185
3.904
4.246
3.691
3.412
7.929
3.904
4.250
94
34.64
EV/EBITx
6.321
7.048
6.759
6.772
6.755
7.421
7.866
8.344
8.772
9.463
31.83
8.344
7.235
60
17.82
FCF yield (avg)%
22.08
22.96
24.23
24.74
26.48
26.10
25.32
23.51
23.83
21.84
9.06
23.83
24.03
21
17.27
FCF margin%
26.48
26.76
28.61
29.18
30.40
31.10
32.24
30.35
29.38
26.88
22.52
30.35
29.28
60
0.489
FCF / Net incomex
0.297
0.288
0.283
0.279
0.282
0.332
0.369
0.399
0.413
0.476
0.847
0.399
0.315
24
23.29
ROIC%
17.97
19.65
20.64
19.63
18.39
17.52
17.70
17.72
18.55
20.17
6.58
17.72
18.47
32
28.58
Return on equity%
21.37
19.45
18.40
18.40
19.63
21.59
21.85
19.97
17.38
16.70
29.43
19.97
19.54
92
18.46
Return on assets%
16.86
14.49
13.52
15.21
15.57
17.32
19.76
21.09
19.36
17.65
12.71
19.36
17.09
56
7.49
EPS¥
18.16
20.93
21.51
21.60
24.77
24.80
24.79
26.11
25.53
26.71
8.38
1.52%
5.19%
—
29.65
EPS growth%
24.68
23.51
21.48
18.83
20.54
20.19
18.56
16.78
17.13
17.20
26.37
17.20
19.51
36
5.91
Bookvalue per sh¥
17.09
17.77
20.05
23.19
26.52
27.60
31.09
31.76
37.70
38.18
6.99
7.56%
9.75%
—
8.62
FCF per share¥
6.75
6.45
6.15
5.83
5.43
6.03
5.64
6.03
6.50
7.45
8.58
6.53%
2.29%
—
8.41
Dividend per sh¥
8.11
8.86
10.34
9.90
9.91
11.11
11.59
13.22
13.70
13.47
4.71
6.33%
4.77%
—
4.03
Div yield (avg)%
16.72
18.58
18.63
21.48
22.04
19.97
17.63
16.68
18.83
19.02
8.60
18.83
18.73
10
19.17
Payout ratio%
16.90
16.15
13.93
16.03
17.94
17.13
14.25
14.75
15.25
13.97
24.91
14.75
15.64
41
0.402
Shares (diluted)B
0.718
0.755
0.823
0.845
0.834
0.821
0.849
0.938
1.090
1.233
0.408
8.14%
7.50%
38
2.53
Buyback yield%
30.09
30.77
30.24
28.61
28.84
28.17
26.31
24.70
24.59
27.15
25.81
26.31
28.39
42
0.929
D/E ratiox
0.098
0.097
0.096
0.092
0.083
0.074
0.079
0.080
0.083
0.072
0.823
0.079
0.083
81
4.416
Enterprise value¥B
7.978
8.840
9.489
9.744
9.845
8.998
9.293
9.654
10.15
9.842
8.000
(0.01%)
1.30%
44
10.61
LT debt¥B
2.693
2.444
2.389
2.282
2.436
2.242
1.928
1.868
2.018
1.870
5.258
(5.14%)
(3.23%)
5
Revenue
¥12.89B
6.07%
1.00×
Cost of revenue
¥7.439B
5.93%
0.99×
Operating expenses
¥1.571B
5.80%
0.97×
Goodwill & intangibles
22.14%