6.907
Revenue¥B
5.567
5.817
6.076
6.385
6.693
6.850
7.098
7.290
7.582
7.879
7.543
3.32%
3.93%
52
17.01
Revenue growth%
10.54
9.64
9.24
7.28
5.67
7.94
6.85
6.11
6.51
5.67
25.63
6.51
7.07
75
20.72
Gross margin%
28.22
30.55
33.36
32.18
30.99
30.12
29.29
28.42
27.01
29.73
21.74
29.29
29.93
66
5.18
Operating margin%
10.32
10.42
11.21
8.69
10.17
13.16
10.83
9.72
8.05
10.96
21.00
10.83
10.37
92
21.15
Net margin%
10.21
8.92
7.47
5.23
5.39
5.53
3.55
5.15
3.13
2.64
15.19
3.55
5.31
39
20.30
P/E ratio (avg)x
40.93
42.58
45.51
43.72
43.77
45.54
47.14
46.68
50.93
59.15
21.69
47.14
45.52
67
34.86
EV/EBITx
41.90
40.66
42.07
42.83
48.88
55.37
50.84
56.75
63.40
65.38
10.60
56.75
49.86
20
21.93
FCF yield (avg)%
31.68
34.59
34.93
36.06
35.98
37.73
38.06
40.21
37.25
39.28
21.46
38.06
36.66
56
13.03
FCF margin%
24.42
21.87
19.13
21.95
21.49
20.37
18.97
16.15
18.36
17.87
29.97
18.36
19.75
40
0.933
FCF / Net incomex
0.444
0.409
0.427
0.456
0.477
0.540
0.587
0.537
0.486
0.483
0.335
0.537
0.480
66
28.46
ROIC%
32.59
32.28
30.83
29.39
28.92
29.60
30.83
31.22
32.71
33.85
9.88
31.22
31.02
25
15.08
Return on equity%
18.05
18.35
20.20
21.67
20.99
20.45
21.75
24.38
25.90
27.08
13.64
24.38
21.33
88
21.07
Return on assets%
20.59
22.29
20.55
19.77
17.76
16.58
18.60
17.25
18.25
15.40
6.67
17.25
18.43
30
37.38
EPS¥
117.80
135.44
143.19
141.27
147.31
163.62
166.29
193.02
213.01
229.55
38.40
9.28%
7.70%
—
4.66
EPS growth%
6.44
9.20
8.65
10.41
12.75
10.60
12.02
14.07
12.32
14.82
4.91
12.32
11.31
21
21.56
Bookvalue per sh¥
126.59
134.75
149.59
153.66
181.60
180.67
179.88
196.63
228.67
253.60
80.85
6.91%
8.62%
—
58.66
FCF per share¥
104.19
111.06
107.98
107.03
108.53
119.39
138.73
132.47
147.31
142.91
41.68
5.66%
3.05%
—
105.85
Dividend per sh¥
25.22
25.22
25.75
25.00
23.94
25.40
23.96
24.80
26.75
24.99
84.62
0.86%
(0.94%)
—
11.90
Div yield (avg)%
15.67
16.86
18.38
18.49
17.79
19.95
20.39
21.78
18.93
17.70
29.21
19.95
18.43
48
6.52
Payout ratio%
0.40
0.40
2.12
4.29
4.04
5.27
4.41
3.88
3.55
6.28
16.54
4.41
3.96
27
16.18
Shares (diluted)M
18.48
21.13
23.20
25.52
24.58
28.52
28.02
27.44
31.72
31.79
15.69
5.28%
5.07%
48
17.48
Buyback yield%
18.78
16.55
19.49
19.35
21.43
20.90
19.21
18.44
17.98
15.20
6.25
18.44
19.00
52
0.351
D/E ratiox
2.035
2.204
2.312
2.257
2.393
2.276
2.614
2.841
2.722
2.651
1.725
2.651
2.352
82
2.353
Enterprise value¥B
3.338
3.702
3.893
4.440
4.753
4.663
5.445
6.575
7.565
8.781
1.138
13.06%
11.07%
67
4.288
LT debt¥B
1.893
1.877
1.844
1.872
1.927
2.089
2.010
1.865
1.713
1.702
2.739
(2.46%)
(1.95%)
88
Revenue
¥7.879B
3.93%
1.00×
Cost of revenue
¥5.516B
3.93%
1.00×
Operating expenses
¥1.310B
4.06%
1.01×