41.74
Revenue¥B
50.53
54.84
58.37
62.76
69.57
75.54
83.74
89.72
95.38
104.9
42.98
8.55%
8.38%
13
28.47
Revenue growth%
5.84
5.94
6.11
5.32
6.08
5.29
6.51
7.22
6.12
7.50
9.42
6.51
6.10
58
5.89
Gross margin%
9.68
10.32
10.39
12.97
13.91
14.19
12.85
10.23
11.35
10.93
5.31
11.35
11.14
49
12.27
Operating margin%
15.72
15.42
16.74
18.81
19.99
22.45
25.04
24.30
23.15
20.17
17.39
23.15
20.08
16
8.80
Net margin%
11.37
13.62
13.78
12.48
14.83
11.92
10.31
11.10
9.33
8.99
4.69
10.31
11.64
36
13.04
P/E ratio (avg)x
16.14
14.88
13.52
12.56
12.46
11.80
9.954
9.585
8.665
9.334
36.23
9.585
12.13
90
30.20
EV/EBITx
10.18
11.64
11.10
11.91
13.23
12.60
11.87
13.40
15.42
17.40
13.60
13.40
12.26
42
22.90
FCF yield (avg)%
8.98
6.46
8.90
7.57
9.52
10.42
9.08
9.50
7.80
8.57
10.27
9.08
8.94
6
8.15
FCF margin%
11.24
9.65
9.41
11.38
13.47
10.85
12.71
9.92
10.00
10.95
20.54
10.85
10.90
79
1.744
FCF / Net incomex
0.608
0.707
0.794
0.791
0.858
0.860
0.885
0.869
0.935
0.910
1.327
0.885
0.859
21
25.70
ROIC%
14.60
17.20
19.54
21.82
19.33
18.36
16.23
15.12
13.78
12.41
21.49
15.12
16.71
8
16.19
Return on equity%
31.06
30.01
28.86
26.80
29.75
29.53
31.71
32.00
33.59
31.81
8.59
31.81
30.54
75
18.13
Return on assets%
27.08
25.27
23.21
23.37
21.37
23.44
21.71
22.79
22.95
20.88
16.64
22.79
23.08
63
520.08
EPS¥
428.01
472.42
492.62
453.86
497.45
563.08
590.85
541.13
500.43
558.19
544.12
2.33%
2.75%
—
20.75
EPS growth%
26.92
24.31
27.14
24.86
27.32
25.09
22.68
23.09
24.95
23.03
9.00
23.09
24.90
38
215.34
Bookvalue per sh¥
523.99
539.22
527.61
632.66
677.72
789.93
846.23
844.48
943.33
1,083
434.00
9.84%
9.20%
—
274.21
FCF per share¥
416.31
383.13
349.90
334.51
361.67
335.87
313.81
265.42
236.30
248.04
368.52
(7.27%)
(4.53%)
—
526.28
Dividend per sh¥
201.88
180.57
195.77
207.25
208.46
217.58
200.27
198.02
194.23
170.73
196.30
(3.91%)
(1.81%)
—
27.85
Div yield (avg)%
8.94
8.67
5.95
8.91
11.26
10.52
11.82
14.36
13.58
11.75
20.97
11.82
10.89
69
25.06
Payout ratio%
22.59
21.48
22.62
22.12
21.40
20.71
20.74
18.63
15.92
18.69
13.11
18.69
21.07
35
94.26
Shares (diluted)M
55.12
59.69
60.50
60.15
52.53
45.88
49.95
43.76
42.80
40.45
93.74
(5.09%)
(3.76%)
62
13.39
Buyback yield%
32.78
32.51
34.90
35.12
33.94
31.76
30.13
30.19
32.01
31.78
13.22
31.76
32.26
34
0.859
D/E ratiox
1.846
2.067
1.972
2.184
2.077
2.177
2.522
2.502
2.831
2.828
0.700
2.522
2.181
57
19.80
Enterprise value¥B
41.39
43.70
48.10
45.36
43.06
40.89
44.87
41.80
42.84
43.45
38.11
0.18%
1.12%
11
7.624
LT debt¥B
71.50
81.89
90.11
106.1
117.8
121.6
125.0
139.5
161.1
158.6
26.68
6.14%
9.55%
24
Revenue
¥104.9B
8.38%
1.00×
Cost of revenue
¥46.68B
8.68%
1.03×
Operating expenses
¥22.99B
8.06%
0.97×
Goodwill & intangibles
15.85%