86.11
Revenue¥B
79.64
83.64
89.80
97.21
104.8
112.6
121.5
130.9
138.6
151.2
93.38
7.61%
7.42%
50
4.66
Revenue growth%
29.56
30.06
29.25
26.99
27.31
30.19
29.60
29.85
28.91
30.33
3.23
29.85
29.58
71
20.91
Gross margin%
9.74
8.74
7.05
9.34
8.70
5.86
7.82
6.33
6.05
5.13
27.55
6.05
7.43
54
10.73
Operating margin%
13.56
15.85
18.40
20.08
20.34
22.58
25.26
23.95
23.33
22.02
6.71
23.33
21.18
40
23.63
Net margin%
31.01
33.59
30.73
28.11
26.51
24.35
25.51
26.26
26.84
29.22
16.51
26.26
27.48
33
35.08
P/E ratio (avg)x
16.58
18.87
19.50
19.70
23.51
27.87
32.88
31.85
35.34
33.86
33.71
32.88
25.69
17
17.04
EV/EBITx
24.00
24.25
24.49
23.71
22.70
22.59
23.57
23.45
24.62
24.64
12.81
23.57
23.85
20
7.03
FCF yield (avg)%
4.40
2.05
0.58
0.40
2.43
4.80
7.44
7.43
9.48
7.82
10.94
7.44
4.60
70
10.03
FCF margin%
6.74
7.40
9.19
8.99
9.15
10.89
11.51
9.00
8.58
5.83
28.35
9.00
8.99
38
0.910
FCF / Net incomex
3.286
3.273
3.296
3.722
3.912
3.900
4.559
5.003
5.648
5.505
1.682
5.003
3.906
15
17.50
ROIC%
8.74
6.10
4.38
4.71
2.24
3.92
6.19
3.47
5.66
7.11
22.52
5.66
5.19
7
13.70
Return on equity%
12.98
14.33
14.42
16.51
18.63
19.10
19.45
16.59
15.02
17.83
29.37
17.83
16.55
68
25.50
Return on assets%
30.02
31.06
28.30
30.76
30.21
29.52
31.44
31.15
28.24
29.35
6.79
29.52
30.12
44
20,969
EPS¥
6,523
7,340
7,247
7,026
8,337
8,565
8,471
10,008
11,750
12,976
21,530
9.25%
6.87%
—
2.31
EPS growth%
12.90
15.69
12.96
15.52
12.93
13.28
14.16
13.61
16.05
17.56
14.37
14.16
13.88
27
9,723
Bookvalue per sh¥
18,342
20,241
23,739
24,268
25,800
28,011
27,967
29,351
28,690
28,078
6,206
1.71%
5.81%
—
16,300
FCF per share¥
13,359
13,492
14,403
13,002
12,804
14,309
16,223
18,343
17,861
18,283
5,361
7.38%
4.33%
—
14,571
Dividend per sh¥
9,108
9,618
10,352
11,294
12,795
12,872
12,683
14,058
13,703
14,391
3,974
2.38%
5.47%
—
20.30
Div yield (avg)%
6.03
5.34
6.76
8.41
9.27
7.24
6.88
5.38
4.69
2.03
2.02
5.38
6.40
16
8.17
Payout ratio%
10.97
12.74
11.52
8.85
5.97
3.57
5.50
3.55
6.55
8.64
19.62
5.50
7.59
88
4.518
Shares (diluted)M
7.712
8.397
9.457
10.35
10.35
11.82
12.79
12.68
14.39
13.40
4.628
5.29%
6.94%
52
21.65
Buyback yield%
11.65
10.89
7.91
8.17
9.87
11.56
10.65
9.95
12.93
10.74
14.19
10.74
10.69
55
1.535
D/E ratiox
0.742
0.769
0.813
0.772
0.842
0.778
0.694
0.675
0.718
0.731
1.656
0.718
0.756
31
97.04
Enterprise value¥B
107.8
111.3
115.6
122.4
121.2
133.9
135.9
132.0
124.0
127.0
119.0
0.93%
1.82%
64
131.1
LT debt¥B
45.08
44.11
42.97
39.43
34.88
32.18
31.27
32.67
33.96
35.29
61.59
0.23%
(2.75%)
6
Revenue
¥151.2B
7.42%
1.00×
Cost of revenue
¥105.8B
7.42%
1.00×
Operating expenses
¥20.32B
7.27%
0.99×
Goodwill & intangibles
16.25%