3.296
Revenue¥B
7.468
7.894
8.345
8.877
9.359
9.830
10.36
10.77
11.24
3.511
3.779
4.84%
5.37%
45
10.27
Revenue growth%
16.01
18.66
16.33
17.85
20.40
18.68
19.88
21.66
22.13
9.32
24.35
20.40
18.67
47
9.15
Gross margin%
22.25
22.18
20.19
19.61
16.98
15.33
16.03
14.08
13.08
16.68
17.51
15.33
18.29
35
16.73
Operating margin%
18.90
18.14
17.63
15.11
17.95
16.47
15.07
16.37
14.85
28.57
15.02
16.37
17.05
71
23.29
Net margin%
33.89
36.68
36.19
36.94
38.77
35.87
36.05
37.55
38.66
19.18
8.47
37.55
36.44
11
16.50
P/E ratio (avg)x
36.07
41.97
49.97
58.80
67.13
76.44
83.37
87.07
103.7
14.48
23.25
83.37
62.97
65
11.83
EV/EBITx
46.71
54.24
57.37
63.93
75.32
87.76
93.32
111.2
123.7
17.05
14.66
93.32
69.62
76
20.66
FCF yield (avg)%
27.67
29.74
27.40
25.00
22.21
22.38
19.71
22.20
23.75
18.90
9.77
22.21
24.37
65
2.06
FCF margin%
18.15
15.69
15.67
16.04
16.60
19.04
21.73
20.42
18.20
25.61
28.13
19.04
18.18
27
1.632
FCF / Net incomex
0.495
0.460
0.447
0.432
0.376
0.406
0.432
0.447
0.387
0.803
0.720
0.406
0.440
36
6.23
ROIC%
18.62
19.94
20.65
21.36
19.30
19.68
17.55
17.95
17.85
10.99
21.34
17.95
18.96
18
19.64
Return on equity%
11.59
11.31
9.44
10.60
11.01
10.10
7.73
7.10
5.49
23.55
27.01
7.73
10.35
46
19.01
Return on assets%
17.31
14.75
13.28
12.40
12.70
13.89
14.38
15.40
12.42
7.09
24.82
13.89
14.13
62
4,713
EPS¥
2,291
2,553
2,424
2,201
2,467
2,445
2,477
2,689
2,546
5,264
4,937
2.95%
0.89%
—
9.79
EPS growth%
17.23
15.21
16.49
16.23
16.47
16.40
15.08
16.85
15.47
13.06
16.44
16.40
16.43
44
3,022
Bookvalue per sh¥
3,105
3,157
3,348
3,439
3,615
3,948
4,375
4,450
4,015
4,055
2,341
3.15%
1.78%
—
1,475
FCF per share¥
2,614
2,642
2,497
2,693
3,042
3,376
3,644
3,688
3,600
5,812
3,372
5.98%
4.18%
—
2,852
Dividend per sh¥
5,118
5,558
5,059
4,593
5,010
4,716
4,463
4,505
3,959
4,924
1,046
(2.93%)
(1.16%)
—
4.48
Div yield (avg)%
28.45
26.95
23.96
26.63
29.03
28.91
29.49
29.38
27.52
2.96
6.50
29.03
27.99
15
19.89
Payout ratio%
15.97
18.28
15.33
17.42
19.10
19.39
17.52
20.31
22.41
19.89
9.53
19.39
18.54
9
1.929
Shares (diluted)M
2.864
2.903
3.018
3.012
3.578
3.501
3.381
3.869
4.346
1.931
1.907
7.61%
4.94%
40
9.39
Buyback yield%
12.66
13.46
12.56
11.63
12.48
10.96
9.26
9.11
8.98
15.75
17.44
9.26
12.05
50
0.564
D/E ratiox
1.269
1.255
1.259
1.298
1.286
1.223
1.383
1.474
1.363
0.750
1.617
1.363
1.278
74
5.301
Enterprise value¥B
7.200
7.337
7.371
7.923
8.558
7.917
8.362
8.132
7.392
10.53
10.27
(1.38%)
0.87%
53
2.948
LT debt¥B
21.20
23.77
27.83
29.37
28.91
28.36
34.10
35.37
36.08
12.21
4.055
4.20%
7.29%
20
Revenue
¥11.24B
5.37%
1.00×
Cost of revenue
¥6.487B
5.25%
0.99×
Operating expenses
¥1.921B
5.28%
0.99×
Goodwill & intangibles
15.61%