9.587
Revenue¥B
14.80
15.08
15.63
15.76
16.29
16.29
16.36
16.86
16.81
17.53
10.62
1.48%
1.91%
84
20.05
Revenue growth%
27.38
26.39
28.06
30.91
29.04
31.94
30.33
28.18
29.93
30.47
27.18
30.33
29.49
79
3.92
Gross margin%
18.81
19.62
21.42
21.25
21.28
23.92
25.90
25.57
22.85
25.70
22.22
25.57
22.13
75
21.80
Operating margin%
12.50
14.41
15.02
12.05
13.49
11.08
8.15
9.83
11.74
10.59
17.79
10.59
11.90
48
7.68
Net margin%
5.81
3.88
5.45
8.36
8.29
10.64
9.98
11.22
11.00
9.38
19.94
10.64
8.87
58
18.28
P/E ratio (avg)x
29.72
32.79
34.08
31.25
31.99
27.84
25.33
24.53
25.67
22.67
15.90
25.33
28.78
22
13.80
EV/EBITx
21.78
22.45
24.89
27.77
31.84
35.99
36.34
38.67
39.24
41.62
11.25
38.67
33.92
53
23.87
FCF yield (avg)%
4.15
6.54
3.58
3.20
4.81
6.53
8.16
9.55
11.81
8.84
7.90
8.84
6.53
35
23.98
FCF margin%
5.32
8.21
9.19
6.76
5.86
4.15
3.92
3.41
1.17
0.40
25.05
3.41
4.74
76
0.137
FCF / Net incomex
1.627
1.617
1.777
1.726
1.885
2.023
2.259
2.391
2.659
3.045
1.158
2.391
1.954
55
18.77
ROIC%
21.66
19.63
19.00
17.25
20.14
18.03
18.38
18.23
16.62
15.58
4.94
18.03
18.30
93
4.00
Return on equity%
25.12
24.70
26.34
26.45
23.55
21.95
23.38
25.91
28.71
29.30
26.07
25.91
25.52
18
7.09
Return on assets%
6.41
6.15
3.51
3.88
6.54
6.25
5.55
4.26
3.93
3.69
19.19
4.26
4.91
49
45.44
EPS¥
120.69
115.42
112.77
126.61
139.35
138.57
125.19
118.08
121.75
133.13
49.27
(0.91%)
1.50%
—
6.91
EPS growth%
4.31
4.32
5.55
5.46
3.48
4.23
3.33
1.70
0.40
0.40
2.10
1.70
3.85
20
73.13
Bookvalue per sh¥
66.78
68.68
63.24
58.82
53.37
48.36
53.56
48.47
48.92
44.11
127.02
(3.74%)
(4.47%)
—
27.34
FCF per share¥
93.47
89.43
89.21
83.55
78.50
78.79
84.12
77.78
73.75
81.49
108.77
0.75%
(2.57%)
—
92.93
Dividend per sh¥
67.74
68.48
66.52
72.63
73.73
75.05
81.74
79.98
88.00
81.85
156.60
2.11%
1.78%
—
8.67
Div yield (avg)%
11.67
14.47
12.50
12.89
11.72
14.44
11.88
11.58
11.21
12.89
16.59
11.88
12.19
30
7.63
Payout ratio%
21.19
19.69
18.97
18.71
19.54
20.33
17.99
16.09
19.02
16.51
9.07
17.99
18.99
29
55.49
Shares (diluted)M
75.27
70.63
76.94
81.74
88.06
88.49
94.90
89.41
95.55
88.13
55.35
0.02%
2.51%
89
14.95
Buyback yield%
38.52
37.42
37.74
38.91
39.07
38.47
35.66
34.77
32.06
34.40
22.57
34.77
37.58
25
1.109
D/E ratiox
0.435
0.432
0.402
0.359
0.367
0.404
0.426
0.389
0.389
0.361
1.710
0.389
0.396
56
15.95
Enterprise value¥B
5.600
6.295
6.492
7.288
6.819
6.343
6.366
6.662
7.416
7.703
3.955
2.47%
2.00%
31
12.01
LT debt¥B
1.506
1.516
1.620
1.528
1.603
1.594
1.687
1.535
1.633
1.555
12.16
(0.60%)
(0.12%)
9
Revenue
¥17.53B
1.91%
1.00×
Cost of revenue
¥8.351B
1.56%
0.97×
Operating expenses
¥4.354B
2.43%
1.05×
Goodwill & intangibles
20.11%