4.204
Revenue¥B
6.430
6.933
7.387
8.022
8.468
8.988
9.553
10.43
11.06
11.60
4.626
6.50%
6.57%
35
14.14
Revenue growth%
27.23
26.72
29.66
28.24
29.14
26.30
26.90
29.82
29.06
26.68
20.53
26.90
27.74
92
27.05
Gross margin%
20.74
19.11
21.58
19.48
21.50
20.97
18.62
19.99
18.88
19.27
28.51
19.27
19.73
82
23.13
Operating margin%
28.87
29.37
26.80
27.95
26.16
25.25
25.43
25.73
28.61
28.80
7.68
25.73
27.38
89
7.93
Net margin%
24.45
24.79
27.05
26.71
28.52
28.06
26.60
26.41
25.95
24.29
15.61
26.41
26.51
29
20.32
P/E ratio (avg)x
12.59
12.49
11.50
10.65
9.794
8.911
8.290
8.330
9.159
8.233
29.67
8.330
9.476
65
34.57
EV/EBITx
25.40
26.32
30.66
29.65
33.42
34.87
33.96
33.79
35.52
35.38
16.52
34.87
33.61
88
18.34
FCF yield (avg)%
12.90
10.79
8.93
9.75
7.79
10.69
10.77
13.54
12.50
15.14
27.09
12.50
10.78
6
29.87
FCF margin%
26.66
28.80
26.73
26.63
28.01
26.76
27.07
26.92
26.78
27.51
7.66
26.92
26.85
51
0.546
FCF / Net incomex
0.615
0.666
0.670
0.621
0.531
0.458
0.394
0.353
0.338
0.301
1.337
0.353
0.495
17
28.61
ROIC%
8.14
5.30
7.97
9.02
9.12
7.73
7.82
7.93
8.72
7.12
14.28
7.82
7.95
90
18.09
Return on equity%
11.52
9.06
9.83
8.44
10.26
7.72
7.10
5.76
3.93
2.74
20.87
5.76
8.08
78
8.38
Return on assets%
23.35
24.71
24.23
24.57
26.52
24.41
26.69
27.47
24.99
24.53
29.46
24.99
24.64
23
122.92
EPS¥
60.09
67.63
73.38
71.75
67.32
68.85
63.05
58.80
62.88
64.07
131.89
(0.99%)
(0.21%)
—
24.18
EPS growth%
26.19
26.02
26.82
25.48
27.42
29.89
29.01
28.16
27.75
27.29
21.42
28.16
27.36
31
381.86
Bookvalue per sh¥
307.70
355.32
344.25
374.68
392.59
424.53
437.42
483.09
520.47
605.84
413.82
9.06%
8.03%
—
94.00
FCF per share¥
78.35
77.07
66.36
60.38
61.09
55.55
57.89
61.39
58.93
63.73
334.65
0.85%
(2.47%)
—
75.38
Dividend per sh¥
152.73
148.94
135.11
148.16
128.35
114.54
121.99
108.30
98.52
87.23
355.97
(7.43%)
(5.39%)
—
28.73
Div yield (avg)%
22.23
25.20
27.81
28.68
27.18
26.58
24.61
22.47
24.42
24.66
15.58
24.61
24.93
28
8.49
Payout ratio%
24.90
25.49
23.38
21.31
18.75
20.32
22.46
23.20
25.53
23.58
26.22
23.20
23.29
14
29.12
Shares (diluted)M
39.13
41.19
40.75
41.72
40.26
39.70
38.75
43.88
41.89
43.65
30.02
1.63%
1.75%
65
25.54
Buyback yield%
18.57
20.19
22.96
25.44
23.29
21.80
23.35
22.87
24.03
26.39
9.07
23.35
23.12
63
0.249
D/E ratiox
1.478
1.640
1.924
1.950
2.203
2.440
2.887
3.081
3.295
3.400
1.689
3.081
2.322
60
9.875
Enterprise value¥B
10.12
10.83
11.16
12.00
12.65
13.27
13.48
14.47
14.26
15.03
14.14
3.52%
2.71%
54
1.607
LT debt¥B
9.187
9.910
10.25
10.70
11.03
10.50
11.92
11.41
11.55
12.51
6.806
2.55%
2.78%
31
Revenue
¥11.60B
6.57%
1.00×
Cost of revenue
¥6.746B
6.80%
1.02×
Operating expenses
¥2.168B
6.54%
1.00×
Goodwill & intangibles
21.14%