1.707
Revenue¥B
7.737
7.889
8.041
8.180
8.115
8.139
8.385
8.570
8.782
8.993
1.885
2.07%
1.84%
41
6.44
Revenue growth%
3.47
4.06
6.91
5.23
3.44
2.49
0.40
0.40
3.28
5.73
16.08
2.49
3.45
51
25.59
Gross margin%
15.71
16.78
13.95
15.58
15.70
17.73
19.33
19.87
20.02
19.64
5.01
19.64
17.25
13
6.47
Operating margin%
2.87
3.80
3.46
5.08
4.13
3.60
2.96
5.36
2.54
2.53
29.05
2.96
3.53
50
5.22
Net margin%
2.43
4.38
5.54
6.73
4.04
5.67
3.65
5.93
6.82
5.71
17.83
5.71
5.61
66
35.47
P/E ratio (avg)x
17.02
15.22
14.08
12.54
11.90
10.93
11.34
10.94
11.88
11.25
25.88
11.25
11.89
14
33.41
EV/EBITx
31.57
30.67
30.58
30.25
31.16
31.10
33.37
33.49
38.91
41.08
36.21
33.49
31.37
66
5.92
FCF yield (avg)%
25.26
25.16
22.59
25.51
25.92
27.83
30.20
32.72
33.03
31.70
23.51
31.70
26.88
25
19.80
FCF margin%
18.36
19.87
18.42
16.08
14.54
11.74
14.18
14.41
15.31
17.01
5.07
14.41
15.69
41
0.115
FCF / Net incomex
1.487
1.609
1.679
1.890
2.082
2.031
2.138
2.168
2.362
2.272
1.180
2.168
2.056
19
3.18
ROIC%
32.00
34.93
36.26
37.39
40.07
38.96
38.51
38.35
36.60
38.76
23.04
38.51
37.87
63
25.33
Return on equity%
28.43
27.74
29.89
29.54
26.61
25.11
27.92
25.24
24.85
24.56
26.77
25.11
27.18
20
18.14
Return on assets%
18.27
20.93
20.58
19.09
21.10
23.83
21.98
23.19
21.75
24.12
22.16
23.19
21.42
79
0.84
EPS¥
2.64
2.86
2.61
2.75
2.64
2.37
2.13
2.06
1.99
2.04
0.90
(5.03%)
(2.55%)
—
5.34
EPS growth%
27.16
26.47
25.56
27.24
25.14
23.39
23.94
26.31
26.43
28.45
2.18
26.31
26.37
39
3.11
Bookvalue per sh¥
0.84
0.79
0.83
0.78
0.77
0.73
0.81
0.81
0.77
0.81
1.02
0.96%
(1.14%)
—
0.50
FCF per share¥
3.34
3.90
3.95
4.04
4.17
4.26
4.89
4.77
5.22
5.10
2.10
4.10%
4.41%
—
1.74
Dividend per sh¥
3.20
3.55
3.70
4.12
4.93
5.17
5.63
5.58
6.04
6.93
1.01
7.02%
8.33%
—
20.98
Div yield (avg)%
2.03
0.43
1.04
1.73
3.65
6.43
8.42
9.19
6.44
8.25
6.14
8.25
5.04
21
15.77
Payout ratio%
22.99
20.79
22.55
25.22
27.75
29.00
27.29
30.12
32.01
33.62
15.49
30.12
27.52
71
1.845
Shares (diluted)B
3.338
3.516
3.275
3.118
3.270
3.637
3.597
4.075
4.643
5.236
1.855
9.87%
5.86%
9
4.65
Buyback yield%
24.17
22.29
20.71
23.48
24.46
21.78
24.28
22.03
24.56
21.96
14.12
22.03
22.89
47
1.168
D/E ratiox
0.756
0.766
0.656
0.596
0.646
0.592
0.584
0.584
0.558
0.590
0.187
0.584
0.594
89
4.720
Enterprise value¥B
0.676
0.747
0.710
0.629
0.694
0.657
0.716
0.663
0.687
0.736
3.714
1.19%
(0.11%)
91
1.818
LT debt¥B
10.27
11.24
12.21
14.13
13.33
13.85
15.90
16.38
16.30
15.68
0.315
3.29%
5.88%
95
Revenue
¥8.993B
1.84%
1.00×
Cost of revenue
¥6.295B
1.84%
1.00×
Operating expenses
¥1.576B
2.52%
1.07×
Goodwill & intangibles
15.75%