2.276
Revenue¥B
6.159
6.588
7.115
7.526
8.154
8.907
9.595
10.37
11.38
12.35
2.348
8.66%
7.86%
82
15.65
Revenue growth%
9.20
9.07
9.33
6.82
8.29
9.67
11.63
13.35
11.12
11.50
18.01
11.50
9.50
14
7.77
Gross margin%
20.23
21.35
19.59
21.76
20.60
20.40
19.69
20.20
22.53
22.84
18.87
20.40
20.50
40
15.11
Operating margin%
6.09
8.47
6.99
8.37
10.77
13.29
12.14
14.10
15.36
16.28
7.49
14.10
11.46
29
2.02
Net margin%
23.02
25.05
22.11
22.07
20.85
22.97
21.00
22.15
22.96
22.87
25.63
22.87
22.51
74
31.78
P/E ratio (avg)x
17.97
17.67
17.86
15.75
15.91
14.22
15.62
14.08
13.09
13.08
22.46
14.08
15.69
44
20.65
EV/EBITx
18.62
20.96
21.72
25.02
29.31
32.70
38.79
39.60
43.37
50.17
36.84
39.60
31.00
89
22.60
FCF yield (avg)%
14.54
17.00
15.50
14.48
11.66
12.58
13.56
12.98
15.11
12.16
3.93
12.98
14.02
86
26.06
FCF margin%
0.40
1.13
0.40
1.07
0.40
0.40
0.40
2.02
0.40
1.30
5.90
0.40
0.40
95
1.401
FCF / Net incomex
1.901
2.120
2.314
2.313
2.573
2.863
3.010
2.857
2.897
3.122
0.147
2.897
2.715
11
21.61
ROIC%
21.29
22.22
19.61
21.82
20.62
17.96
20.24
22.82
23.60
23.32
15.10
22.82
21.56
8
13.72
Return on equity%
14.91
13.90
13.86
12.44
12.05
12.07
12.58
9.78
10.94
10.81
14.36
10.94
12.25
61
14.70
Return on assets%
8.20
6.98
9.01
11.86
13.39
11.78
11.27
11.11
11.84
14.50
11.68
11.78
11.53
85
1.46
EPS¥
12.11
13.81
14.02
14.31
16.04
16.20
17.79
18.18
19.53
20.10
1.61
4.62%
5.17%
—
22.95
EPS growth%
7.54
10.48
10.55
8.36
10.54
8.08
8.03
10.05
8.80
9.49
29.37
8.80
9.14
54
5.35
Bookvalue per sh¥
2.86
3.05
3.28
3.15
2.89
2.64
2.34
2.60
2.44
2.26
5.31
(4.81%)
(1.80%)
—
5.81
FCF per share¥
5.18
4.91
4.83
4.94
5.20
5.09
4.76
4.74
4.79
4.63
6.50
(2.30%)
(1.38%)
—
6.67
Dividend per sh¥
5.24
5.73
5.80
5.28
5.34
5.67
5.22
5.29
5.07
4.81
3.42
(2.07%)
(0.09%)
—
16.24
Div yield (avg)%
7.17
9.97
10.27
13.03
11.14
10.37
9.44
8.91
6.81
8.85
4.06
8.91
9.71
77
25.31
Payout ratio%
20.16
19.59
18.22
18.43
15.62
17.09
15.71
16.48
16.81
19.56
15.83
16.81
17.65
26
648.8
Shares (diluted)M
588.4
578.7
638.6
603.7
632.3
700.0
662.1
727.1
694.0
646.2
660.9
0.44%
1.27%
23
27.61
Buyback yield%
6.20
7.91
9.86
7.60
5.50
8.07
6.22
5.19
5.19
2.82
4.11
5.19
6.21
21
0.270
D/E ratiox
0.222
0.240
0.279
0.312
0.293
0.290
0.284
0.306
0.317
0.361
0.713
0.306
0.292
32
0.399
Enterprise value¥B
7.093
7.109
6.851
7.362
7.514
6.974
6.999
6.741
6.105
5.938
4.679
(4.60%)
(1.61%)
78
4.113
LT debt¥B
9.137
8.209
7.427
7.192
7.117
7.147
8.006
7.755
7.607
7.835
5.907
1.94%
(2.32%)
88
Revenue
¥12.35B
7.86%
1.00×
Cost of revenue
¥8.644B
7.86%
1.00×
Operating expenses
¥2.173B
7.20%
0.94×
Goodwill & intangibles
18.16%