0.982
Revenue¥B
5.178
5.530
6.048
6.370
6.824
7.303
7.703
8.224
8.759
9.370
1.027
6.55%
6.95%
87
20.64
Revenue growth%
14.89
17.20
19.49
18.23
16.56
17.40
15.05
14.36
12.75
14.86
11.62
14.86
15.81
10
4.74
Gross margin%
21.24
18.74
18.89
18.08
18.74
20.04
17.50
18.78
17.18
19.66
28.60
18.78
18.76
44
26.35
Operating margin%
23.20
21.15
20.15
18.28
16.05
14.24
16.05
17.46
18.06
18.21
22.83
17.46
18.14
90
29.44
Net margin%
19.82
16.88
17.44
17.89
20.50
21.59
22.86
24.96
27.94
28.27
21.59
24.96
21.04
10
9.421
P/E ratio (avg)x
14.97
14.84
14.43
13.76
14.90
13.27
12.15
11.95
13.00
12.75
30.69
12.75
13.52
39
37.91
EV/EBITx
10.89
10.55
10.54
10.25
11.89
13.83
13.56
12.95
15.17
15.25
31.64
13.83
12.42
43
8.25
FCF yield (avg)%
4.31
5.08
5.64
6.30
4.39
4.87
3.09
2.78
3.62
4.65
19.68
3.62
4.52
74
21.66
FCF margin%
28.60
31.39
32.48
31.08
28.22
25.93
25.57
25.79
23.99
26.80
27.81
25.79
27.51
10
0.999
FCF / Net incomex
0.425
0.468
0.436
0.458
0.460
0.501
0.521
0.555
0.583
0.653
0.222
0.555
0.485
42
26.20
ROIC%
24.98
25.91
23.00
22.65
24.94
24.57
22.68
24.76
24.00
26.44
20.34
24.57
24.66
91
15.89
Return on equity%
12.00
12.58
12.09
13.79
16.56
17.00
15.50
16.37
13.61
16.58
7.56
16.37
14.65
86
29.29
Return on assets%
25.06
25.65
27.63
29.17
29.41
26.82
24.04
21.28
24.00
21.38
18.40
24.00
25.35
77
3,151
EPS¥
8,980
9,982
10,174
10,481
10,489
11,605
12,283
12,382
14,642
14,522
3,351
6.72%
5.14%
—
8.48
EPS growth%
24.74
22.76
24.16
26.76
24.79
25.12
26.30
25.30
26.96
26.43
22.08
26.30
25.21
40
3,883
Bookvalue per sh¥
2,681
2,637
2,373
2,209
2,328
2,309
2,024
2,162
2,162
2,261
8,477
(0.59%)
(1.19%)
—
2,427
FCF per share¥
8,155
7,310
7,884
7,994
8,292
7,790
6,966
6,770
6,414
6,861
4,913
(3.72%)
(0.57%)
—
4,715
Dividend per sh¥
8,103
7,301
6,836
6,096
5,285
5,773
5,713
5,709
6,128
5,684
7,787
1.47%
(2.87%)
—
28.72
Div yield (avg)%
18.56
20.41
19.39
19.20
19.03
16.82
13.88
16.31
16.99
19.92
19.76
16.82
18.79
24
28.68
Payout ratio%
15.15
14.92
13.80
11.19
12.29
10.26
8.78
10.07
8.51
10.87
4.64
10.07
11.03
93
0.428
Shares (diluted)M
0.595
0.567
0.651
0.750
0.836
0.915
1.034
1.117
1.291
1.231
0.442
8.05%
7.69%
36
9.01
Buyback yield%
12.54
15.01
16.61
17.76
16.38
16.99
14.43
16.93
16.94
17.36
15.18
16.94
16.77
44
0.168
D/E ratiox
0.430
0.365
0.379
0.373
0.364
0.349
0.361
0.357
0.357
0.338
0.115
0.357
0.363
57
5.762
Enterprise value¥B
3.346
3.666
3.648
3.672
3.843
3.600
3.778
3.684
3.940
3.994
4.854
0.78%
3.05%
74
1.969
LT debt¥B
4.195
4.560
4.137
3.924
4.272
4.545
4.101
4.148
3.535
3.247
0.484
(5.34%)
(1.86%)
43
Revenue
¥9.370B
6.95%
1.00×
Cost of revenue
¥3.970B
7.26%
1.03×
Operating expenses
¥2.166B
6.99%
1.00×
Goodwill & intangibles
18.41%