1.079
Revenue¥B
9.156
9.510
9.734
10.33
10.98
11.37
11.62
11.78
11.99
12.37
1.179
2.41%
3.25%
89
24.69
Revenue growth%
12.32
10.60
10.10
8.67
10.19
13.02
15.46
13.39
15.95
16.01
15.29
15.46
12.67
54
4.60
Gross margin%
2.93
4.83
4.70
2.73
3.21
5.90
5.36
6.91
7.00
5.72
4.44
5.90
5.10
11
19.29
Operating margin%
17.97
15.98
13.52
12.83
11.53
14.36
14.25
16.10
15.51
15.21
12.04
15.21
14.79
41
28.01
Net margin%
6.17
7.02
9.32
8.48
6.46
5.72
6.00
5.04
5.87
7.37
22.94
5.87
6.31
76
6.668
P/E ratio (avg)x
15.46
16.10
14.41
15.48
16.80
17.38
17.43
17.14
16.02
14.81
26.32
17.14
16.06
17
7.644
EV/EBITx
22.97
21.99
24.52
23.42
26.36
30.22
32.49
32.74
35.33
36.24
18.20
32.74
28.29
45
11.13
FCF yield (avg)%
23.77
21.54
19.76
19.32
19.19
18.84
20.75
22.14
24.71
21.83
29.56
21.83
21.15
13
7.21
FCF margin%
5.14
8.09
5.64
5.89
3.09
1.20
0.40
1.87
0.40
2.81
13.13
1.20
2.95
5
1.007
FCF / Net incomex
0.933
1.065
1.015
1.102
1.131
1.317
1.308
1.528
1.794
1.706
1.704
1.528
1.220
43
28.59
ROIC%
31.81
29.13
28.31
26.09
28.07
25.38
25.30
23.15
24.16
22.75
12.34
24.16
25.74
60
28.05
Return on equity%
4.39
6.94
5.37
2.72
2.45
2.24
1.57
2.57
3.66
3.15
3.40
2.57
2.93
36
19.27
Return on assets%
10.57
10.92
11.45
10.46
11.62
13.62
12.69
13.36
16.19
15.93
14.30
13.62
12.15
20
6,953
EPS¥
5,280
6,419
7,330
8,754
10,648
10,611
11,565
12,784
15,295
17,847
7,780
10.88%
13.33%
—
5.69
EPS growth%
6.38
7.55
4.83
7.79
8.45
6.26
3.56
3.06
4.46
2.96
6.86
3.56
5.54
18
4,332
Bookvalue per sh¥
4,771
4,505
4,879
5,107
5,696
6,568
6,465
6,349
6,419
7,080
2,257
4.44%
3.61%
—
4,112
FCF per share¥
6,002
5,485
5,473
6,038
6,329
5,647
6,294
6,632
6,198
5,543
10,255
(2.62%)
(0.66%)
—
1,861
Dividend per sh¥
3,423
4,035
4,452
5,095
5,114
5,449
5,748
6,307
6,542
7,785
9,351
8.77%
10.07%
—
24.76
Div yield (avg)%
10.28
10.29
7.62
6.53
4.71
2.47
5.31
5.25
7.83
10.59
3.77
5.31
7.07
64
21.58
Payout ratio%
27.38
25.60
23.38
21.69
20.89
23.59
24.66
24.39
24.03
23.29
14.29
24.03
23.81
83
0.330
Shares (diluted)M
0.342
0.331
0.366
0.371
0.331
0.312
0.340
0.346
0.342
0.320
0.320
(0.67%)
(0.84%)
87
19.82
Buyback yield%
16.63
14.56
12.53
14.76
16.76
18.20
20.42
21.24
23.59
22.97
23.41
21.24
17.48
16
0.723
D/E ratiox
2.375
2.592
2.712
2.628
2.726
2.946
3.085
3.284
3.856
3.721
1.750
3.284
2.836
93
5.395
Enterprise value¥B
12.95
14.95
15.40
15.58
17.90
17.89
20.34
20.77
24.08
26.62
8.470
8.26%
9.07%
60
14.39
LT debt¥B
17.70
17.12
18.43
17.99
17.48
18.57
21.87
24.80
28.33
27.67
6.574
9.62%
5.39%
17
Revenue
¥12.37B
3.25%
1.00×
Cost of revenue
¥6.379B
2.82%
0.96×
Operating expenses
¥2.889B
3.54%
1.03×
Goodwill & intangibles
18.67%