2.960
Revenue¥B
7.262
7.399
7.591
7.820
8.264
8.524
8.808
9.130
9.694
10.15
3.033
4.20%
3.80%
23
8.04
Revenue growth%
13.52
11.21
10.12
9.31
9.42
10.38
8.87
7.80
10.38
9.57
6.59
9.57
9.85
54
2.87
Gross margin%
23.78
21.66
20.50
21.30
21.53
19.53
17.18
20.18
17.76
16.19
9.40
17.76
20.34
17
17.31
Operating margin%
19.77
18.55
17.78
18.37
21.16
19.10
22.00
24.55
23.69
22.08
17.63
22.08
20.46
60
2.57
Net margin%
21.54
21.63
22.63
20.78
23.17
23.35
23.34
20.77
20.35
19.15
16.30
20.77
21.59
53
26.32
P/E ratio (avg)x
45.86
46.75
53.96
60.26
60.06
59.72
64.12
60.50
59.02
63.65
17.49
60.50
59.89
83
9.050
EV/EBITx
41.64
46.94
46.82
45.87
45.40
49.61
47.68
54.61
56.30
52.32
32.91
52.32
47.31
17
8.89
FCF yield (avg)%
22.61
19.91
17.02
15.17
14.97
14.33
15.51
15.71
15.63
16.38
21.01
15.63
15.67
53
19.10
FCF margin%
8.53
10.47
10.68
12.66
13.89
14.89
13.79
14.22
12.51
15.22
23.37
14.22
13.23
32
1.556
FCF / Net incomex
2.243
2.414
2.712
3.219
3.616
3.671
4.311
4.455
4.375
4.687
0.896
4.375
3.644
30
24.36
ROIC%
30.99
28.16
30.01
29.43
31.19
33.87
33.52
35.26
33.81
32.32
9.82
33.81
31.75
87
18.83
Return on equity%
7.19
6.62
5.10
4.55
5.71
8.51
6.14
8.38
10.52
8.32
18.42
8.38
6.90
73
10.44
Return on assets%
9.80
7.76
7.57
4.93
4.06
5.13
3.61
5.31
3.07
3.17
16.30
3.61
5.03
64
2.95
EPS¥
3.45
3.73
3.62
4.11
4.47
4.68
4.53
5.39
5.41
5.68
3.26
4.93%
5.01%
—
15.25
EPS growth%
33.89
34.31
37.26
34.94
32.90
31.01
32.54
33.57
31.90
34.19
12.73
32.54
33.73
47
1.36
Bookvalue per sh¥
2.67
2.88
3.16
3.05
3.37
3.69
4.11
4.14
4.55
4.21
4.50
4.57%
5.25%
—
9.42
FCF per share¥
11.55
12.18
12.28
13.25
15.67
15.60
17.52
19.73
22.99
22.21
9.71
7.23%
8.33%
—
2.49
Dividend per sh¥
3.54
3.68
3.70
4.04
3.89
3.49
3.67
4.07
4.23
4.11
4.39
1.11%
0.42%
—
21.36
Div yield (avg)%
18.92
21.64
24.54
22.63
19.82
19.76
18.17
17.52
17.16
18.88
18.12
18.17
19.34
21
20.29
Payout ratio%
15.07
12.57
15.54
14.72
11.78
11.00
9.30
11.97
11.24
14.01
26.60
11.24
12.27
40
0.408
Shares (diluted)B
0.533
0.608
0.689
0.683
0.768
0.905
0.939
1.009
1.178
1.276
0.402
10.67%
9.48%
75
24.90
Buyback yield%
10.35
8.96
9.38
8.59
11.42
12.99
14.79
16.16
15.39
17.12
29.53
15.39
12.20
8
1.110
D/E ratiox
0.224
0.225
0.209
0.199
0.200
0.192
0.177
0.185
0.201
0.193
0.357
0.192
0.200
40
5.035
Enterprise value¥B
9.497
10.86
11.44
11.45
13.18
15.29
15.41
18.24
20.16
23.06
6.509
11.83%
10.17%
46
9.598
LT debt¥B
5.170
5.499
5.747
6.339
6.584
7.233
7.406
6.521
5.851
6.238
6.916
(1.07%)
0.83%
26
Revenue
¥10.15B
3.80%
1.00×
Cost of revenue
¥5.842B
3.94%
1.01×
Operating expenses
¥1.697B
3.26%
0.95×