2.407
Revenue¥B
4.916
5.214
5.708
6.214
6.600
7.054
7.532
8.220
8.904
9.483
2.635
7.52%
7.73%
71
23.94
Revenue growth%
4.40
7.02
4.59
5.20
7.39
8.38
9.98
8.31
8.08
8.86
9.55
8.38
7.73
84
11.00
Gross margin%
13.68
11.77
11.48
12.30
14.81
16.59
14.48
15.92
13.51
10.62
27.24
14.48
13.60
9
11.03
Operating margin%
11.33
13.36
10.51
7.62
8.06
10.87
10.34
9.32
11.34
12.83
7.51
10.87
10.69
90
18.80
Net margin%
23.11
22.23
23.15
22.51
25.00
22.67
24.84
22.81
20.15
19.90
4.97
22.67
22.74
31
24.32
P/E ratio (avg)x
40.22
45.00
51.83
53.58
58.91
59.77
69.29
66.78
65.11
71.04
23.64
66.78
59.34
51
28.65
EV/EBITx
50.92
55.80
60.38
66.32
71.67
80.76
78.27
83.78
91.65
100.8
29.60
83.78
74.97
91
24.88
FCF yield (avg)%
20.02
19.97
21.28
24.04
22.79
23.35
22.42
19.58
19.86
22.83
21.80
22.42
21.85
16
6.62
FCF margin%
13.49
11.06
12.48
10.59
9.24
8.06
5.21
6.78
8.09
5.17
3.49
6.78
8.66
18
0.985
FCF / Net incomex
0.879
1.004
1.125
1.237
1.324
1.446
1.720
1.744
1.925
1.918
0.662
1.744
1.385
80
27.48
ROIC%
19.45
17.78
17.03
16.47
17.83
15.62
17.44
20.28
21.26
20.42
11.92
20.28
17.80
28
4.01
Return on equity%
18.17
19.37
22.34
24.28
27.12
25.43
24.92
25.15
25.08
23.01
5.44
25.08
24.60
82
27.92
Return on assets%
22.06
22.60
24.97
24.60
21.82
20.32
22.62
22.38
24.67
26.65
7.77
22.62
22.61
33
1.16
EPS¥
2.40
2.71
2.72
2.95
3.39
3.48
3.68
4.34
5.22
5.87
1.26
11.60%
9.53%
—
27.41
EPS growth%
17.15
16.99
15.39
16.18
15.78
15.05
14.45
12.01
9.80
8.70
22.43
12.01
15.22
44
2.92
Bookvalue per sh¥
1.10
1.20
1.40
1.46
1.57
1.65
1.80
2.07
2.16
2.34
2.13
8.29%
8.75%
—
3.12
FCF per share¥
2.24
2.12
2.23
2.30
2.30
2.16
2.16
2.45
2.56
2.86
0.61
4.45%
2.09%
—
2.01
Dividend per sh¥
1.87
1.86
2.00
1.88
1.97
1.89
1.82
2.10
2.02
2.14
1.15
1.75%
2.42%
—
2.99
Div yield (avg)%
15.25
14.50
14.26
13.58
12.76
11.86
9.98
8.01
5.91
4.71
16.77
8.01
12.31
30
4.86
Payout ratio%
22.35
22.86
25.04
24.31
22.27
25.09
22.44
21.25
20.41
21.12
14.21
21.25
22.39
55
2.218
Shares (diluted)B
2.527
2.544
2.618
2.547
2.544
2.732
2.761
2.897
3.006
3.242
2.144
4.97%
2.12%
52
3.57
Buyback yield%
26.80
28.28
28.52
28.27
27.62
27.79
24.93
22.53
23.02
24.06
21.25
24.06
27.21
37
0.575
D/E ratiox
0.695
0.718
0.658
0.727
0.695
0.733
0.819
0.836
0.869
0.943
1.264
0.836
0.730
70
2.905
Enterprise value¥B
1.037
0.992
0.941
1.056
1.062
0.993
1.134
1.229
1.337
1.509
0.875
7.29%
4.11%
40
4.024
LT debt¥B
3.085
3.209
3.565
3.363
3.217
3.116
2.956
3.206
3.540
3.229
5.504
0.07%
0.52%
58
Revenue
¥9.483B
7.73%
1.00×
Cost of revenue
¥5.054B
7.68%
1.00×
Operating expenses
¥1.571B
7.90%
1.02×
Cash and investments
16.84%