2.471
Revenue¥B
5.694
5.746
5.833
5.904
5.951
5.851
5.808
5.894
5.900
5.907
2.699
(0.15%)
0.52%
39
9.59
Revenue growth%
14.76
16.30
18.38
21.34
22.49
24.77
25.32
24.51
26.70
25.78
4.05
25.32
23.50
11
29.49
Gross margin%
24.68
24.62
26.51
27.83
26.94
26.91
28.81
28.20
25.71
23.73
4.16
26.91
26.71
41
7.80
Operating margin%
13.86
13.83
12.70
11.72
10.69
10.32
8.32
9.56
7.70
5.54
22.59
8.32
10.51
67
14.59
Net margin%
24.46
26.48
24.43
26.24
27.25
25.46
23.68
24.84
26.52
29.19
18.41
25.46
25.85
87
24.47
P/E ratio (avg)x
60.69
71.66
76.47
85.81
100.7
102.8
117.5
139.9
137.5
143.4
18.36
137.5
101.7
35
23.84
EV/EBITx
20.98
19.20
18.70
20.35
21.76
19.36
16.75
16.62
17.72
18.14
31.48
17.72
18.95
34
9.13
FCF yield (avg)%
4.91
4.27
6.77
9.42
7.76
10.56
12.98
15.38
17.39
14.58
19.17
14.58
9.99
84
20.40
FCF margin%
28.10
26.84
27.16
26.91
26.96
27.47
25.92
25.96
23.11
25.24
14.85
25.92
26.87
42
0.958
FCF / Net incomex
1.784
1.822
1.940
2.038
2.144
2.489
2.656
3.156
3.818
3.801
0.588
3.156
2.316
71
15.28
ROIC%
10.24
7.48
6.18
5.56
7.76
9.58
8.18
5.42
5.18
3.96
8.06
5.42
6.83
93
9.59
Return on equity%
22.86
25.00
27.42
24.91
22.69
21.36
22.73
20.14
20.60
18.17
26.52
20.60
22.71
59
5.48
Return on assets%
12.74
14.83
13.27
14.23
15.59
14.02
13.10
14.39
17.21
16.35
12.79
14.39
14.31
10
102.16
EPS¥
29.51
26.49
23.78
26.31
28.54
26.62
28.88
31.73
34.85
34.21
110.59
3.69%
1.94%
—
7.61
EPS growth%
8.20
9.46
7.91
9.17
11.35
8.74
8.59
6.04
5.00
5.00
5.75
6.04
8.39
64
104.22
Bookvalue per sh¥
80.57
86.00
95.73
87.87
85.42
84.39
81.64
79.03
71.87
65.10
71.07
(5.29%)
(2.59%)
—
105.89
FCF per share¥
33.93
36.45
43.61
46.32
50.51
56.08
60.36
60.78
59.22
62.21
83.92
4.25%
6.32%
—
61.34
Dividend per sh¥
67.76
65.23
64.68
68.05
65.73
60.75
63.44
63.37
56.05
57.93
68.61
(2.49%)
(2.46%)
—
3.61
Div yield (avg)%
26.48
28.08
25.67
23.84
22.43
21.46
21.24
23.80
22.30
20.09
23.70
21.46
23.11
83
3.27
Payout ratio%
15.89
16.53
19.15
20.61
23.14
21.05
21.70
22.61
22.64
20.22
14.87
21.70
20.83
44
20.68
Shares (diluted)M
20.17
17.89
17.36
14.99
15.90
15.95
14.44
12.82
12.93
12.18
20.83
(5.19%)
(5.03%)
7
4.89
Buyback yield%
19.38
19.30
21.58
22.16
22.88
22.01
19.28
19.49
17.50
17.47
26.14
19.28
19.44
91
0.515
D/E ratiox
0.339
0.343
0.346
0.353
0.387
0.360
0.362
0.405
0.387
0.369
0.642
0.369
0.361
64
3.513
Enterprise value¥B
7.230
8.343
8.948
9.844
10.64
11.65
12.01
13.41
15.43
15.99
1.512
8.48%
9.71%
25
3.971
LT debt¥B
4.648
4.281
4.380
4.244
4.735
5.246
5.390
5.331
4.865
5.346
4.619
2.46%
2.42%
82
Revenue
¥5.907B
0.52%
1.00×
Cost of revenue
¥3.311B
0.39%
0.99×
Operating expenses
¥1.144B
1.14%
1.06×
Goodwill & intangibles
17.78%
Property and equipment
15.89%