2.555
Revenue¥B
4.911
5.149
5.369
5.659
5.959
6.227
6.766
7.305
7.629
7.940
2.798
5.91%
5.75%
15
16.60
Revenue growth%
7.34
6.50
5.11
7.98
9.51
10.34
8.87
8.82
8.96
11.29
7.32
8.96
8.84
31
25.14
Gross margin%
23.16
20.47
21.80
23.99
25.37
27.71
29.53
27.15
29.18
30.79
17.46
29.18
26.26
48
14.66
Operating margin%
19.07
21.43
23.83
21.81
22.89
20.53
19.03
19.47
19.61
17.86
3.46
19.47
20.07
91
8.68
Net margin%
22.48
22.42
19.59
17.78
18.83
18.12
20.63
21.97
24.71
26.38
14.87
21.97
21.30
60
35.35
P/E ratio (avg)x
33.38
35.13
39.03
39.01
44.34
41.31
46.01
47.92
46.89
44.52
29.65
46.01
42.82
72
26.48
EV/EBITx
18.46
20.69
23.05
21.36
21.13
21.58
22.62
23.08
23.05
24.69
36.88
23.05
22.10
49
13.14
FCF yield (avg)%
8.57
5.69
6.28
5.75
6.16
8.20
8.52
6.66
7.00
5.14
10.41
7.00
6.47
15
20.76
FCF margin%
12.14
14.50
12.32
12.54
11.25
13.10
10.31
9.50
9.93
9.45
21.94
9.93
11.69
34
0.622
FCF / Net incomex
0.861
0.937
0.997
1.059
1.029
1.036
1.198
1.366
1.555
1.610
1.717
1.366
1.047
29
16.23
ROIC%
16.22
14.27
15.62
15.54
17.18
19.65
21.93
19.01
20.32
21.64
28.85
20.32
18.10
48
10.06
Return on equity%
10.25
11.60
10.35
9.47
9.44
9.39
8.38
9.14
10.97
13.77
27.01
9.39
9.86
43
14.06
Return on assets%
10.75
9.61
7.44
7.79
8.20
7.58
5.74
7.33
7.31
7.80
2.53
7.33
7.69
53
0.82
EPS¥
1.18
1.36
1.62
1.76
2.08
2.46
2.93
3.25
3.50
3.78
0.91
12.64%
14.10%
—
27.49
EPS growth%
10.91
10.68
12.23
11.96
11.87
9.07
6.80
4.59
7.05
9.17
27.62
7.05
9.93
72
1.56
Bookvalue per sh¥
3.23
3.06
3.47
3.41
3.55
3.85
4.05
4.72
4.43
4.74
1.43
5.95%
3.92%
—
1.03
FCF per share¥
0.72
0.72
0.87
0.95
1.07
1.25
1.38
1.59
1.81
1.86
0.87
11.67%
10.41%
—
1.30
Dividend per sh¥
2.02
2.13
2.04
2.18
2.35
2.11
2.10
2.04
2.13
2.00
1.03
(3.16%)
(1.32%)
—
15.19
Div yield (avg)%
27.72
27.50
30.31
32.22
33.44
32.99
32.40
33.41
33.28
35.57
3.59
33.28
32.70
9
22.24
Payout ratio%
4.14
5.47
6.12
6.22
9.16
10.53
8.82
6.81
6.49
6.86
11.02
6.86
6.65
23
1.855
Shares (diluted)B
2.149
2.007
2.011
2.195
2.392
2.588
2.718
2.729
2.617
2.869
1.832
3.70%
2.13%
32
27.19
Buyback yield%
10.17
9.76
12.58
13.86
14.79
12.09
9.39
7.51
7.73
7.38
5.69
7.73
9.96
73
1.699
D/E ratiox
1.353
1.282
1.178
1.107
1.159
1.163
1.153
1.097
1.221
1.395
0.903
1.163
1.170
40
9.031
Enterprise value¥B
10.39
11.96
11.87
11.63
11.50
13.29
15.15
16.88
18.79
19.69
1.164
11.35%
7.69%
43
4.660
LT debt¥B
5.241
5.314
5.791
5.299
5.541
5.436
5.124
5.180
5.700
6.373
9.291
2.84%
0.95%
19
Revenue
¥7.940B
5.75%
1.00×
Cost of revenue
¥3.912B
6.07%
1.03×
Operating expenses
¥1.471B
5.50%
0.98×
Goodwill & intangibles
15.80%