5.437
Revenue¥B
6.291
6.501
6.501
6.690
6.730
6.729
6.891
7.177
7.481
7.691
5.939
2.71%
2.15%
77
28.25
Revenue growth%
22.16
21.28
22.19
24.43
24.85
22.76
23.56
25.36
24.34
23.78
8.51
23.78
23.67
59
22.44
Gross margin%
19.70
18.46
17.70
17.82
17.71
16.52
16.26
16.64
16.57
17.81
8.35
16.57
17.71
74
26.07
Operating margin%
18.52
18.43
16.14
15.53
15.29
13.58
13.58
11.93
14.36
16.74
9.55
13.58
15.41
45
25.97
Net margin%
9.68
11.41
9.05
9.36
9.06
9.45
8.63
6.63
9.27
11.69
24.38
9.27
9.31
23
30.53
P/E ratio (avg)x
12.81
13.00
13.38
13.96
15.32
14.73
15.80
15.35
13.64
14.44
9.719
14.73
14.20
38
28.74
EV/EBITx
21.18
18.73
19.61
18.30
18.55
17.88
15.73
14.26
12.99
12.27
34.76
14.26
18.09
37
18.07
FCF yield (avg)%
4.83
2.98
3.88
2.96
2.11
0.88
0.40
0.40
1.67
0.40
20.99
0.40
1.89
71
26.49
FCF margin%
6.67
4.21
4.84
5.04
7.27
4.38
4.39
5.22
5.36
4.17
13.31
4.39
4.94
75
0.685
FCF / Net incomex
1.049
1.002
0.999
0.961
0.916
0.898
0.797
0.802
0.841
0.927
1.404
0.841
0.921
8
20.47
ROIC%
30.12
27.17
29.93
29.50
28.56
27.19
24.25
24.84
26.03
25.88
21.90
25.88
27.18
92
23.99
Return on equity%
22.90
21.58
24.56
26.61
26.69
28.72
25.98
27.54
26.61
27.77
17.13
27.54
26.61
48
9.68
Return on assets%
6.84
9.53
7.45
9.99
7.45
10.34
13.05
12.40
10.75
10.53
15.30
10.75
10.17
18
58.72
EPS¥
99.47
113.70
122.46
146.04
170.77
168.51
195.13
207.45
207.10
204.89
63.79
3.71%
8.62%
—
10.00
EPS growth%
15.22
15.49
14.57
17.30
18.83
19.62
17.88
20.43
19.26
18.16
9.23
19.26
18.02
55
52.33
Bookvalue per sh¥
72.65
70.44
69.56
78.54
78.68
80.79
82.54
95.09
110.96
112.99
54.48
7.51%
4.14%
—
24.16
FCF per share¥
37.04
36.85
35.44
34.45
31.61
28.08
25.53
25.00
26.67
27.09
12.70
(3.04%)
(3.64%)
—
24.76
Dividend per sh¥
88.92
96.78
96.55
112.08
126.65
144.80
161.48
184.35
191.42
207.43
27.20
10.37%
8.75%
—
6.13
Div yield (avg)%
16.88
15.44
18.14
20.21
18.75
18.64
19.74
20.10
19.26
20.76
22.88
19.74
19.01
6
15.79
Payout ratio%
26.00
28.15
30.00
31.68
34.36
34.25
34.21
32.62
32.19
32.71
10.20
32.71
32.40
52
43.35
Shares (diluted)M
46.85
50.31
52.76
55.01
60.94
63.32
71.97
77.68
83.97
94.33
44.22
9.13%
6.42%
35
21.87
Buyback yield%
18.50
16.42
18.35
18.51
17.05
16.77
19.01
16.56
18.10
20.71
7.53
18.10
18.22
53
1.005
D/E ratiox
1.056
1.071
1.185
1.306
1.256
1.422
1.636
1.901
1.943
1.949
1.172
1.901
1.364
69
2.279
Enterprise value¥B
9.689
10.88
12.16
11.89
13.99
15.80
15.60
14.86
16.05
19.11
5.171
6.43%
7.37%
54
4.269
LT debt¥B
1.438
1.470
1.484
1.535
1.550
1.555
1.681
1.636
1.461
1.512
4.788
(0.50%)
1.20%
38
Revenue
¥7.691B
2.15%
1.00×
Cost of revenue
¥5.217B
2.04%
0.99×
Operating expenses
¥1.219B
1.95%
0.98×