0.399
Revenue¥B
1.307
1.329
1.379
1.411
1.459
1.482
1.556
1.573
1.643
1.702
0.442
3.13%
3.01%
5
24.99
Revenue growth%
12.61
13.34
16.25
14.45
13.14
12.23
10.19
8.86
6.86
7.87
4.01
8.86
12.42
43
10.42
Gross margin%
31.64
33.66
33.86
33.42
30.80
29.71
30.51
33.48
33.18
30.21
4.14
30.51
32.41
62
5.76
Operating margin%
26.39
26.57
24.55
23.58
24.98
26.82
29.14
29.61
28.65
26.94
25.62
28.65
26.69
46
5.01
Net margin%
9.92
12.51
10.09
10.72
8.95
6.22
3.98
5.19
7.28
8.81
9.07
6.22
8.88
29
31.63
P/E ratio (avg)x
15.04
13.45
12.14
11.31
11.50
12.17
11.30
11.10
9.847
9.690
12.55
11.10
11.41
7
9.260
EV/EBITx
42.20
45.01
50.28
50.50
55.39
63.33
70.56
68.60
72.62
67.35
10.42
68.60
59.36
13
16.49
FCF yield (avg)%
11.61
10.79
9.71
8.77
10.99
13.39
12.44
12.47
13.37
10.46
5.00
12.47
11.30
42
15.37
FCF margin%
16.75
18.43
18.74
20.59
17.86
17.72
18.05
15.35
13.97
12.76
11.24
15.35
17.79
27
0.446
FCF / Net incomex
2.151
2.047
2.145
2.435
2.725
3.001
2.896
2.977
2.837
3.205
1.496
2.977
2.781
15
17.37
ROIC%
1.01
0.40
0.40
1.34
1.32
1.23
3.37
4.59
3.26
2.56
20.60
3.26
1.33
33
18.08
Return on equity%
3.07
1.55
4.04
2.84
4.37
5.14
3.27
4.80
6.77
7.94
4.88
5.14
4.21
69
15.68
Return on assets%
12.13
13.71
12.40
11.88
12.41
10.21
10.71
12.87
12.83
11.93
7.38
11.93
12.27
64
143.06
EPS¥
37.48
36.85
34.71
37.04
40.89
44.43
48.38
50.34
47.54
48.11
160.00
3.30%
2.61%
—
12.87
EPS growth%
27.21
28.05
28.45
30.47
30.49
30.85
29.98
27.96
30.88
30.45
10.65
30.45
30.22
70
171.23
Bookvalue per sh¥
140.61
161.78
179.80
186.02
188.41
179.61
178.20
195.32
203.01
233.84
98.21
4.42%
6.69%
—
145.85
FCF per share¥
124.95
136.63
150.63
174.47
177.44
201.84
200.82
237.45
232.13
261.94
156.29
8.10%
7.36%
—
156.85
Dividend per sh¥
222.89
218.21
238.54
279.14
276.16
266.81
255.50
276.90
289.38
293.80
188.60
1.25%
3.19%
—
12.59
Div yield (avg)%
14.47
11.73
10.61
13.38
13.22
15.97
14.64
15.44
16.39
13.94
21.64
15.44
14.20
76
7.57
Payout ratio%
18.19
17.09
19.06
16.23
16.41
13.79
14.39
15.21
12.71
14.89
7.27
14.39
15.72
94
7.270
Shares (diluted)M
7.008
7.286
6.661
6.857
7.212
6.814
6.839
7.246
7.539
7.256
7.450
0.12%
0.29%
78
3.33
Buyback yield%
2.44
5.25
7.43
5.37
5.02
7.12
10.06
8.40
7.54
6.94
11.44
7.54
7.03
44
0.638
D/E ratiox
2.190
2.141
2.330
2.629
2.586
2.876
2.933
3.281
3.211
3.093
1.426
3.093
2.752
67
0.290
Enterprise value¥B
1.322
1.152
1.076
1.150
1.202
1.158
1.137
0.984
0.981
1.049
0.585
(2.69%)
(2.15%)
78
1,287
LT debt¥M
318.4
333.5
373.0
418.8
380.2
431.8
450.2
438.1
440.2
413.0
915.6
1.67%
3.90%
55
Revenue
¥1.702B
3.01%
1.00×
Cost of revenue
¥1.087B
2.81%
0.98×
Operating expenses
¥384.5M
3.00%
1.00×
Goodwill & intangibles
15.83%