17.50
Revenue¥B
10.66
11.20
11.96
12.87
13.77
14.36
15.10
15.86
16.38
17.37
18.71
4.75%
5.77%
6
20.36
Revenue growth%
22.73
22.96
24.26
27.20
24.63
26.69
26.64
24.54
22.65
25.49
14.73
25.49
24.58
71
19.83
Gross margin%
5.90
5.95
8.69
10.57
7.92
10.72
12.19
11.71
13.06
14.02
4.93
12.19
10.64
77
11.13
Operating margin%
26.71
25.96
24.85
23.19
23.59
23.10
22.24
19.70
16.79
16.77
15.97
19.70
23.15
34
6.37
Net margin%
10.67
10.46
11.90
11.10
8.61
9.43
6.53
8.35
11.22
8.30
10.69
8.35
9.95
55
9.559
P/E ratio (avg)x
16.38
15.75
18.33
17.83
19.38
22.82
24.15
24.25
26.12
25.87
22.30
24.25
21.10
17
37.43
EV/EBITx
37.24
40.76
45.90
43.80
48.52
45.76
50.60
56.92
61.17
57.92
9.054
56.92
47.21
93
6.28
FCF yield (avg)%
14.35
12.82
12.55
10.81
11.83
14.21
15.11
16.20
17.44
16.85
9.03
16.20
14.28
34
21.40
FCF margin%
18.19
16.65
18.71
18.42
18.67
19.66
18.35
20.93
23.07
20.34
14.91
20.34
18.69
73
0.519
FCF / Net incomex
1.292
1.181
1.203
1.158
1.067
1.047
1.194
1.204
1.260
1.367
1.546
1.204
1.198
28
11.67
ROIC%
11.02
13.23
15.99
14.60
14.16
11.68
14.23
15.88
15.35
13.68
7.24
14.23
14.20
35
26.61
Return on equity%
31.89
31.58
29.34
31.28
31.39
29.58
28.45
27.66
24.86
26.11
2.85
27.66
29.46
59
23.70
Return on assets%
17.17
19.63
19.69
19.81
18.54
16.42
19.22
21.95
22.78
19.90
22.47
19.90
19.66
25
92.17
EPS¥
137.40
141.91
154.49
165.49
170.38
199.83
232.28
269.81
266.40
293.75
101.66
11.51%
9.49%
—
29.72
EPS growth%
10.30
7.51
6.94
5.83
4.59
6.08
7.93
9.13
10.94
12.40
27.77
9.13
7.72
29
65.11
Bookvalue per sh¥
27.86
24.39
22.63
20.16
21.42
19.43
16.96
17.33
18.09
15.67
127.81
(6.06%)
(5.21%)
—
55.72
FCF per share¥
127.60
147.26
151.97
179.55
190.50
196.16
223.13
223.58
245.49
287.90
158.76
8.61%
10.59%
—
141.29
Dividend per sh¥
76.57
74.94
72.11
66.11
58.94
60.24
61.37
56.53
60.82
67.21
62.72
2.66%
(2.24%)
—
9.54
Div yield (avg)%
20.08
22.00
19.79
18.56
17.01
15.80
15.03
14.03
16.91
15.61
7.02
15.61
16.96
77
21.47
Payout ratio%
5.94
7.48
8.20
6.05
5.38
2.80
0.76
0.40
0.40
2.22
20.41
0.76
4.09
53
47.08
Shares (diluted)M
71.34
76.45
73.52
78.37
82.62
78.75
90.40
101.8
102.4
101.1
45.75
4.12%
5.16%
71
28.97
Buyback yield%
14.52
14.94
15.09
16.45
13.82
14.96
17.07
19.56
20.61
22.34
13.83
19.56
15.77
80
0.869
D/E ratiox
0.877
0.767
0.801
0.716
0.646
0.636
0.643
0.676
0.710
0.623
0.615
0.643
0.693
48
12.93
Enterprise value¥B
3.610
3.810
3.937
4.162
4.206
3.828
3.830
4.175
3.962
4.090
7.794
(0.56%)
1.44%
63
8.334
LT debt¥B
1.855
1.802
1.872
1.799
1.691
1.762
1.775
1.815
1.935
2.139
4.196
4.81%
0.73%
84
Revenue
¥17.37B
5.77%
1.00×
Cost of revenue
¥9.831B
5.73%
1.00×
Operating expenses
¥3.987B
5.21%
0.95×
Goodwill & intangibles
18.90%