3.273
Revenue¥B
5.774
6.144
6.345
6.582
6.852
7.077
7.518
7.752
8.259
8.757
3.384
5.03%
4.51%
29
15.52
Revenue growth%
28.58
31.25
28.69
31.50
31.95
34.77
37.54
40.47
39.58
36.79
13.93
37.54
33.36
38
12.97
Gross margin%
30.58
28.35
29.23
29.71
29.14
27.07
24.93
24.16
22.53
23.56
14.02
24.16
27.71
79
7.03
Operating margin%
12.27
15.01
15.65
14.68
13.88
16.82
14.21
11.43
13.96
15.82
9.23
14.21
14.45
69
19.42
Net margin%
24.70
25.01
27.50
27.91
28.44
30.23
28.75
26.92
28.83
27.06
16.17
28.75
27.71
64
36.46
P/E ratio (avg)x
39.61
45.33
48.20
45.33
44.48
47.50
45.70
46.28
43.46
46.24
18.86
46.24
45.52
32
27.33
EV/EBITx
12.03
12.08
11.08
9.461
8.328
8.448
8.156
7.555
8.004
8.142
18.04
8.142
8.388
26
28.98
FCF yield (avg)%
15.08
14.34
13.46
13.26
11.01
8.54
9.53
8.77
8.22
8.83
29.17
8.77
10.27
6
9.54
FCF margin%
21.73
20.16
22.16
24.88
24.10
21.80
19.28
21.70
22.53
21.92
12.53
21.80
21.86
43
0.416
FCF / Net incomex
2.083
2.164
2.126
2.144
2.271
2.503
2.878
2.779
3.218
3.410
1.570
2.878
2.387
9
23.68
ROIC%
10.44
8.66
6.27
5.32
6.66
8.91
7.02
8.28
9.31
6.57
16.48
8.28
7.65
73
24.78
Return on equity%
20.95
19.87
21.50
18.62
17.98
16.87
14.92
15.41
12.64
12.13
28.42
14.92
17.42
95
13.58
Return on assets%
22.15
23.53
25.42
28.08
27.25
30.17
27.47
29.90
31.04
31.40
19.21
30.17
27.77
80
114.33
EPS¥
70.45
74.98
73.78
79.94
90.78
97.08
99.38
114.15
136.83
161.00
121.97
12.14%
8.67%
—
9.93
EPS growth%
20.12
18.65
17.26
19.61
20.60
22.50
21.91
24.81
27.80
28.76
24.82
24.81
21.26
36
55.36
Bookvalue per sh¥
90.81
95.00
90.08
92.64
93.62
82.11
87.74
87.68
85.63
75.07
59.14
(4.32%)
(3.29%)
—
30.71
FCF per share¥
136.90
126.23
114.80
112.89
123.30
110.10
101.10
102.74
100.40
98.12
138.34
(4.47%)
(2.37%)
—
30.00
Dividend per sh¥
145.51
154.58
146.46
161.29
166.01
156.96
153.01
180.16
189.00
223.27
139.96
6.11%
5.51%
—
9.28
Div yield (avg)%
1.89
1.97
3.97
5.50
4.71
2.67
0.51
0.40
1.01
1.81
14.28
1.01
1.93
75
24.43
Payout ratio%
15.04
14.38
13.33
12.35
10.89
10.64
13.62
11.30
9.19
11.80
14.13
11.30
12.08
26
19.14
Shares (diluted)M
24.26
25.51
28.03
27.80
28.76
33.27
36.00
40.14
43.62
50.74
19.29
12.02%
7.87%
35
15.21
Buyback yield%
3.73
3.32
1.53
0.40
2.19
1.61
3.53
3.80
6.44
6.92
27.55
3.80
3.42
38
0.188
D/E ratiox
1.966
2.102
2.206
2.477
2.686
3.089
3.332
3.772
3.716
3.930
0.983
3.716
2.887
69
4.675
Enterprise value¥B
1.641
1.650
1.936
1.898
2.229
2.701
2.840
2.842
2.860
2.834
4.933
4.92%
6.26%
63
2.293
LT debt¥B
10.08
10.96
12.05
13.21
14.42
15.78
15.67
15.72
18.65
19.02
5.259
5.70%
6.81%
37
Revenue
¥8.757B
4.51%
1.00×
Cost of revenue
¥5.049B
4.29%
0.98×
Operating expenses
¥2.106B
5.39%
1.09×
Goodwill & intangibles
17.48%
Cash and investments
16.54%
Spread over hurdle
19.92%