7.580
Revenue¥B
6.069
6.730
7.336
7.917
8.582
9.475
10.10
10.84
12.01
12.87
7.912
8.44%
8.83%
32
7.63
Revenue growth%
25.45
25.43
24.15
24.25
26.36
24.29
24.31
24.88
24.40
23.94
8.07
24.31
24.35
89
3.17
Gross margin%
10.40
12.51
10.78
10.81
8.76
8.57
7.09
5.82
7.15
7.87
23.02
7.15
8.67
22
22.49
Operating margin%
16.47
17.57
14.70
17.67
14.75
15.16
13.23
15.15
12.35
13.46
19.41
13.46
14.95
59
29.57
Net margin%
21.33
23.85
26.04
27.82
26.60
25.94
25.94
25.46
26.21
28.12
21.15
25.94
25.99
20
34.10
P/E ratio (avg)x
46.88
44.43
45.75
42.95
39.80
36.20
39.25
35.74
36.56
38.18
8.971
36.56
39.52
11
6.810
EV/EBITx
18.78
18.21
19.27
18.23
16.20
14.37
13.50
14.63
16.08
16.95
26.22
14.63
16.58
36
11.91
FCF yield (avg)%
16.98
14.78
13.07
10.83
10.60
11.54
12.87
9.95
9.04
7.02
5.17
9.95
11.18
22
10.04
FCF margin%
15.33
15.90
13.28
16.11
16.39
16.06
13.50
10.60
9.27
8.40
21.45
10.60
14.42
85
1.616
FCF / Net incomex
2.720
2.691
2.849
2.784
2.767
3.096
3.167
3.351
3.660
4.048
0.261
3.351
2.972
61
8.73
ROIC%
10.58
12.93
10.91
10.50
8.87
11.41
12.50
14.87
13.47
12.11
13.13
12.50
11.76
61
24.83
Return on equity%
8.38
10.25
11.25
9.54
7.82
7.06
7.43
9.87
8.00
7.50
5.35
7.50
8.19
66
24.60
Return on assets%
19.76
22.00
20.93
23.83
21.48
21.11
21.88
19.84
17.39
18.42
7.83
19.84
21.02
49
31.40
EPS¥
18.64
20.03
20.97
19.15
18.06
16.64
17.08
19.06
19.17
21.01
34.27
3.08%
0.57%
—
22.96
EPS growth%
17.74
18.24
17.69
19.18
20.23
23.08
21.10
20.70
21.40
24.06
22.83
21.40
20.46
27
47.87
Bookvalue per sh¥
10.50
9.98
8.83
9.30
9.23
9.64
9.67
8.71
9.30
8.34
44.06
(2.01%)
(2.26%)
—
76.53
FCF per share¥
39.61
36.82
33.62
33.70
35.76
32.93
32.82
32.30
34.81
34.66
80.79
(0.63%)
(0.02%)
—
71.72
Dividend per sh¥
78.91
89.20
88.53
85.67
96.70
102.30
98.85
105.21
100.18
96.12
78.80
(0.12%)
1.68%
—
23.45
Div yield (avg)%
14.20
16.09
18.62
16.24
17.59
15.98
15.17
15.51
16.01
16.81
15.54
15.98
16.05
71
23.32
Payout ratio%
12.79
11.61
12.39
9.92
10.10
8.53
9.44
11.21
13.00
11.52
11.22
11.21
11.37
85
176.8
Shares (diluted)M
167.3
184.3
189.9
189.3
174.1
158.2
178.4
176.2
166.6
157.3
167.6
(2.00%)
0.27%
83
23.73
Buyback yield%
24.44
26.84
24.59
22.73
22.48
25.02
27.44
29.73
31.32
29.72
5.22
29.72
25.93
11
0.741
D/E ratiox
0.661
0.650
0.671
0.714
0.719
0.719
0.722
0.805
0.761
0.752
1.272
0.752
0.719
27
4.152
Enterprise value¥B
7.579
7.700
7.796
8.074
7.094
6.663
5.914
6.584
6.549
6.467
8.550
(1.84%)
(1.85%)
42
9.652
LT debt¥B
2.861
3.044
3.425
3.273
3.228
3.103
3.283
3.730
3.994
4.270
3.122
5.75%
5.78%
18
Revenue
¥12.87B
8.83%
1.00×
Cost of revenue
¥8.152B
8.67%
0.99×
Operating expenses
¥2.611B
9.37%
1.05×
Goodwill & intangibles
16.70%