0.628
Revenue¥B
4.211
4.341
4.464
4.669
4.847
5.171
5.388
5.571
5.749
5.990
0.677
4.33%
4.11%
48
24.56
Revenue growth%
10.79
11.01
11.46
12.65
15.56
12.87
11.70
10.06
11.13
11.55
2.08
11.55
11.51
90
16.50
Gross margin%
10.21
11.25
9.56
10.73
8.16
5.54
4.55
4.97
5.97
6.32
12.15
5.54
7.24
52
3.09
Operating margin%
4.56
2.35
0.40
0.40
1.30
0.40
0.40
0.82
0.40
2.06
13.30
0.40
0.61
25
12.34
Net margin%
23.11
20.86
22.94
19.95
17.48
18.40
16.86
18.67
17.82
17.93
17.87
17.93
18.54
87
11.00
P/E ratio (avg)x
19.55
19.07
20.47
21.36
21.95
20.34
19.78
17.60
15.92
15.36
13.37
17.60
19.66
61
12.97
EV/EBITx
6.728
6.841
6.507
6.361
5.856
5.541
5.591
5.077
5.508
4.954
24.73
5.508
5.723
75
17.00
FCF yield (avg)%
15.03
14.27
16.00
18.82
21.48
21.86
22.16
24.29
24.90
27.24
20.63
24.29
21.67
31
9.43
FCF margin%
18.86
18.32
17.10
17.45
19.28
20.16
20.57
19.86
20.55
21.63
27.39
20.55
19.57
26
0.895
FCF / Net incomex
0.449
0.471
0.464
0.499
0.511
0.545
0.559
0.545
0.563
0.559
0.718
0.559
0.528
27
10.95
ROIC%
17.29
19.04
17.98
19.73
20.98
18.67
18.08
16.25
18.06
15.40
9.34
18.06
18.07
92
18.99
Return on equity%
31.90
30.64
28.82
31.51
32.99
31.52
29.48
27.63
27.96
29.33
3.37
29.33
30.06
54
22.04
Return on assets%
10.84
11.83
12.10
14.72
15.49
16.93
16.81
14.33
16.37
16.19
4.93
16.37
15.10
41
51.62
EPS¥
11.54
12.11
13.07
14.90
14.05
16.13
15.79
17.23
19.33
21.64
54.87
9.03%
5.54%
—
19.04
EPS growth%
31.96
31.66
33.62
33.17
30.61
30.05
29.33
30.36
32.94
35.71
23.38
30.36
31.81
49
50.38
Bookvalue per sh¥
62.51
67.80
66.98
71.49
69.38
74.18
83.43
80.20
83.11
84.37
51.12
3.99%
3.39%
—
42.42
FCF per share¥
21.60
19.56
17.28
15.97
14.49
15.57
16.62
17.81
19.29
18.05
9.85
4.49%
(2.95%)
—
8.93
Dividend per sh¥
59.40
66.40
71.99
65.19
67.03
69.07
64.48
65.06
65.09
67.38
49.66
0.10%
2.48%
—
9.24
Div yield (avg)%
17.80
16.08
16.16
17.05
19.09
16.44
19.01
17.43
17.82
17.25
26.66
17.43
17.34
84
19.81
Payout ratio%
6.46
9.16
10.91
12.78
12.48
13.91
15.64
13.46
14.88
15.40
25.04
14.88
13.12
21
43.18
Shares (diluted)M
47.81
55.38
55.96
55.87
63.36
67.19
72.36
82.98
82.15
93.19
42.80
8.02%
7.40%
25
13.79
Buyback yield%
31.54
33.96
36.91
34.47
31.99
33.12
32.35
30.41
30.21
29.96
6.02
30.41
32.17
92
1.745
D/E ratiox
1.034
1.045
1.095
1.090
1.104
1.124
1.226
1.187
1.303
1.431
1.748
1.226
1.114
84
1.621
Enterprise value¥B
3.825
3.603
3.309
3.554
3.201
3.045
3.387
3.191
2.954
2.836
3.634
(2.39%)
(2.09%)
16
4.472
LT debt¥B
3.816
3.704
3.790
4.034
3.841
3.895
4.235
4.405
4.241
3.735
1.743
(0.56%)
(1.33%)
88
Revenue
¥5.990B
4.11%
1.00×
Cost of revenue
¥3.185B
4.12%
1.00×
Operating expenses
¥1.338B
3.76%
0.97×
Goodwill & intangibles
15.86%
Cash and investments
14.17%