1.620
Revenue¥B
4.809
5.237
5.726
6.225
6.642
7.389
8.091
8.808
9.757
10.79
1.709
10.20%
9.51%
41
26.29
Revenue growth%
9.33
10.07
8.99
7.11
8.43
9.10
8.56
7.04
7.06
6.35
20.59
7.06
8.49
69
15.40
Gross margin%
16.77
17.78
19.79
19.32
16.53
15.07
12.97
15.50
16.34
16.57
23.44
15.50
16.55
85
15.40
Operating margin%
10.77
7.80
5.90
6.90
5.26
7.57
5.02
5.96
8.17
5.91
7.06
5.96
6.43
59
10.48
Net margin%
16.69
15.19
14.35
13.01
11.85
13.42
13.12
12.70
13.04
15.68
11.28
13.12
13.27
36
14.10
P/E ratio (avg)x
38.90
39.12
38.97
40.00
41.85
46.12
49.85
50.38
51.60
49.96
23.00
49.96
43.99
59
27.71
EV/EBITx
26.78
26.00
25.37
25.67
27.04
24.71
21.99
23.74
25.50
24.20
13.12
24.20
25.44
18
16.34
FCF yield (avg)%
19.83
20.96
21.36
23.11
24.82
23.66
23.08
25.41
24.25
23.97
4.93
23.97
23.39
6
5.11
FCF margin%
26.96
26.08
24.29
21.33
21.83
22.09
23.10
21.41
18.80
16.57
5.08
21.41
21.96
24
0.267
FCF / Net incomex
3.175
3.752
3.800
4.238
4.220
4.799
5.632
6.530
7.340
8.320
0.804
6.530
4.519
16
14.75
ROIC%
31.85
31.76
31.86
28.92
31.34
30.43
27.53
27.86
25.22
26.27
10.81
27.53
29.68
91
26.04
Return on equity%
14.77
15.86
17.08
15.23
13.37
12.55
14.77
12.43
10.69
11.86
27.45
12.43
14.07
73
28.32
Return on assets%
8.57
11.10
11.84
13.53
14.18
11.57
9.71
9.42
11.40
12.44
23.03
11.40
11.49
56
7,595
EPS¥
6,159
6,891
7,723
9,357
10,343
10,276
11,047
12,382
13,439
14,980
8,458
7.69%
9.96%
—
26.90
EPS growth%
14.94
14.39
15.33
15.47
13.87
16.46
15.53
16.96
16.49
18.11
11.13
16.49
15.50
81
8,441
Bookvalue per sh¥
1,818
1,620
1,578
1,714
1,607
1,399
1,351
1,394
1,455
1,430
4,404
(2.30%)
(1.64%)
—
4,356
FCF per share¥
4,888
4,688
4,840
5,184
5,371
5,322
4,804
5,007
4,997
4,934
3,447
(1.68%)
0.03%
—
1,565
Dividend per sh¥
3,842
4,566
4,709
5,388
5,888
6,652
7,050
7,615
8,186
9,098
6,255
9.09%
9.45%
—
27.65
Div yield (avg)%
23.10
23.19
22.90
21.81
21.55
20.65
21.72
23.89
22.11
22.92
18.41
22.11
22.51
43
27.04
Payout ratio%
4.89
7.75
10.11
7.57
6.42
8.73
11.17
12.89
12.69
12.27
10.22
12.27
9.42
66
0.449
Shares (diluted)M
0.598
0.705
0.708
0.703
0.708
0.791
0.909
1.032
1.172
1.404
0.459
14.68%
10.90%
13
22.65
Buyback yield%
13.28
14.16
11.95
13.74
13.85
13.96
16.83
18.55
20.41
20.64
12.14
18.55
14.06
7
0.695
D/E ratiox
1.529
1.682
1.819
1.857
1.685
1.778
1.611
1.782
1.658
1.647
0.403
1.658
1.683
41
5.033
Enterprise value¥B
4.615
4.494
4.453
4.006
3.651
3.760
3.983
3.826
3.618
3.675
2.909
0.13%
(1.30%)
77
2.787
LT debt¥B
3.342
3.371
3.791
4.065
4.201
4.455
4.529
5.226
5.296
6.075
0.782
7.66%
6.60%
40
Revenue
¥10.79B
9.51%
1.00×
Cost of revenue
¥7.556B
9.51%
1.00×
Operating expenses
¥2.148B
9.81%
1.03×