4.892
Revenue¥B
4.635
4.889
5.014
5.247
5.361
5.556
5.807
6.081
6.388
6.513
5.378
3.97%
3.78%
39
21.14
Revenue growth%
27.64
26.52
24.84
24.43
21.64
22.64
21.35
20.86
22.53
20.95
28.71
21.35
22.58
75
30.00
Gross margin%
4.20
5.45
3.23
3.11
0.70
0.40
0.82
0.40
0.40
1.80
24.30
0.40
1.31
20
14.14
Operating margin%
12.23
13.39
14.31
15.21
12.88
10.91
8.21
10.95
9.77
9.47
8.63
9.77
11.59
93
21.70
Net margin%
8.36
10.32
8.80
10.83
10.47
9.43
7.87
9.86
11.70
13.88
18.21
9.86
10.09
16
9.903
P/E ratio (avg)x
20.53
21.92
24.84
26.81
24.32
27.12
25.96
25.01
25.23
24.62
25.09
25.23
24.92
94
9.494
EV/EBITx
18.58
18.38
18.82
18.06
18.02
16.71
16.18
15.62
14.78
15.45
19.26
15.62
17.36
26
22.28
FCF yield (avg)%
29.71
30.22
30.63
28.54
27.49
26.23
27.68
29.95
28.46
28.03
14.19
28.03
28.50
8
25.47
FCF margin%
23.82
23.32
24.48
26.42
24.04
24.52
23.33
20.45
18.53
15.80
13.82
20.45
23.58
75
0.988
FCF / Net incomex
0.194
0.202
0.211
0.193
0.187
0.187
0.168
0.170
0.144
0.136
0.508
0.168
0.187
36
13.26
ROIC%
5.48
4.36
6.20
4.87
6.99
8.38
7.40
5.13
7.11
8.01
2.68
7.40
6.60
72
12.81
Return on equity%
28.36
29.24
28.16
28.76
31.47
32.79
33.70
35.91
34.72
34.64
8.86
34.64
32.13
56
27.36
Return on assets%
15.37
16.97
17.76
19.07
20.97
22.99
22.15
19.77
16.91
16.50
7.24
19.77
18.42
84
14.32
EPS¥
8.77
8.66
8.84
8.66
7.96
8.61
8.47
7.86
8.32
9.32
15.72
3.21%
0.57%
—
17.44
EPS growth%
19.77
18.24
16.70
19.35
21.55
18.76
18.37
17.83
19.38
20.44
18.27
18.76
19.05
25
25.50
Bookvalue per sh¥
42.80
44.61
51.27
57.34
68.93
81.65
85.00
83.77
83.39
81.30
23.38
3.36%
7.02%
—
21.43
FCF per share¥
14.32
15.44
13.61
14.84
14.58
13.51
12.81
13.32
12.13
10.48
34.73
(6.40%)
(3.93%)
—
12.32
Dividend per sh¥
26.51
23.08
24.42
24.79
26.34
25.36
22.76
23.96
24.40
25.21
33.29
(0.87%)
0.38%
—
16.91
Div yield (avg)%
7.77
10.56
12.51
9.68
9.15
10.62
12.41
11.59
13.81
13.43
12.76
12.41
11.11
6
10.31
Payout ratio%
13.61
12.23
12.34
12.69
13.45
15.00
12.69
14.96
13.90
13.45
28.23
13.90
13.45
27
99.30
Shares (diluted)M
106.1
101.5
116.1
119.2
126.7
142.6
140.1
150.8
163.7
174.2
104.2
6.57%
4.54%
86
27.24
Buyback yield%
29.47
30.69
31.84
32.76
33.51
34.21
35.30
38.08
39.00
41.01
3.13
38.08
33.86
15
0.509
D/E ratiox
0.241
0.268
0.310
0.321
0.325
0.378
0.439
0.470
0.469
0.510
1.684
0.469
0.352
57
5.694
Enterprise value¥B
7.071
8.116
9.297
10.23
11.63
11.43
12.83
12.92
15.18
17.57
1.054
8.61%
11.54%
54
4.562
LT debt¥B
5.276
5.336
5.524
5.088
5.148
5.418
5.831
5.928
5.155
4.611
2.745
(2.18%)
(0.72%)
72
Revenue
¥6.513B
3.78%
1.00×
Cost of revenue
¥3.441B
3.94%
1.02×
Operating expenses
¥1.287B
3.49%
0.97×
Goodwill & intangibles
17.40%