1.271
Revenue¥B
2.335
2.435
2.637
2.828
3.038
3.272
3.453
3.652
3.810
4.014
1.298
5.73%
6.03%
88
11.22
Revenue growth%
11.77
10.36
12.69
13.76
13.01
14.77
13.47
15.04
12.61
10.17
9.86
13.47
12.85
86
28.15
Gross margin%
35.27
37.57
37.19
34.54
34.30
34.80
33.44
36.29
33.42
34.30
9.44
34.30
34.67
82
17.04
Operating margin%
12.36
14.33
16.78
16.90
19.01
18.94
16.63
16.15
16.68
16.14
25.83
16.63
16.65
12
12.67
Net margin%
24.35
25.75
24.62
24.27
23.39
24.28
24.18
23.67
24.33
25.70
27.71
24.28
24.30
84
30.14
P/E ratio (avg)x
54.69
57.45
65.28
64.81
67.78
77.70
89.25
93.89
107.4
107.1
19.22
93.89
72.74
31
28.78
EV/EBITx
31.27
31.56
31.48
28.39
28.49
28.35
30.16
32.52
33.27
33.75
37.93
32.52
31.37
81
15.97
FCF yield (avg)%
9.80
10.78
7.78
8.23
5.73
7.78
4.97
7.11
5.05
2.09
6.35
5.05
7.44
11
19.26
FCF margin%
27.44
24.82
26.39
26.90
25.14
24.17
23.85
23.70
25.18
24.63
13.89
24.17
24.98
79
0.863
FCF / Net incomex
0.977
1.009
0.884
0.781
0.803
0.863
0.911
0.959
0.916
0.787
0.507
0.911
0.898
73
21.49
ROIC%
25.34
26.88
26.21
28.91
30.47
31.20
28.79
28.14
27.62
27.84
21.20
28.14
27.99
57
11.20
Return on equity%
21.01
20.58
20.22
22.82
21.71
22.56
20.41
18.42
17.02
15.02
6.83
18.42
20.49
36
25.69
Return on assets%
9.86
7.53
9.05
8.64
11.58
13.57
14.20
14.05
12.86
12.51
24.07
13.57
12.05
50
6.64
EPS¥
10.45
10.83
12.36
12.23
13.24
13.48
13.02
13.06
12.92
13.85
7.14
0.91%
3.31%
—
11.67
EPS growth%
23.95
23.25
21.91
20.47
17.49
16.08
15.73
18.25
19.70
18.34
9.20
18.25
19.02
21
3.00
Bookvalue per sh¥
8.25
7.55
7.80
8.09
7.32
7.31
7.77
7.27
7.39
7.68
5.27
0.97%
0.23%
—
8.00
FCF per share¥
3.41
3.60
3.69
4.05
4.26
4.23
4.63
4.96
4.75
4.71
5.27
2.03%
4.55%
—
2.91
Dividend per sh¥
4.07
4.44
4.33
4.71
4.62
4.45
4.02
4.24
4.65
4.26
8.13
(1.62%)
0.20%
—
7.08
Div yield (avg)%
26.76
26.15
24.21
24.73
22.77
22.32
23.25
23.31
23.22
24.45
3.08
23.25
23.76
64
25.65
Payout ratio%
2.70
0.47
3.42
3.43
3.68
5.70
4.45
5.48
2.57
0.40
6.86
4.45
3.42
7
536.5
Shares (diluted)M
392.2
398.9
439.1
433.7
461.6
440.1
433.5
438.3
458.8
497.1
516.6
1.49%
2.36%
83
19.83
Buyback yield%
11.27
9.67
11.71
12.18
11.75
13.93
15.33
15.30
12.90
12.12
23.63
13.93
12.15
88
1.176
D/E ratiox
3.238
3.682
3.541
3.387
3.543
3.840
4.326
4.918
4.843
5.466
1.682
4.843
3.761
49
1.910
Enterprise value¥B
4.540
4.800
4.642
5.246
5.184
5.309
5.228
5.717
5.568
6.411
2.283
4.34%
4.09%
6
0.366
LT debt¥B
2.341
2.202
1.991
1.882
1.778
1.585
1.534
1.693
1.561
1.576
1.277
(2.38%)
(3.25%)
37
Revenue
¥4.014B
6.03%
1.00×
Cost of revenue
¥1.838B
6.30%
1.02×
Operating expenses
¥808.7M
6.07%
1.00×
Goodwill & intangibles
17.04%