2.253
Revenue¥B
3.602
3.717
3.861
3.867
3.908
4.018
4.055
4.186
4.344
4.479
2.401
2.76%
2.39%
71
23.70
Revenue growth%
13.18
13.77
13.19
13.19
10.84
8.59
7.03
7.07
9.44
8.61
5.78
8.59
10.14
22
15.37
Gross margin%
9.73
11.36
13.70
13.67
14.61
12.61
10.09
10.00
12.61
12.17
9.30
12.17
12.39
55
7.94
Operating margin%
28.06
30.76
27.81
29.24
27.92
30.27
27.93
28.12
26.83
24.10
26.61
27.93
27.99
41
12.67
Net margin%
25.47
26.01
25.69
27.53
25.93
27.27
27.57
29.03
27.48
25.40
5.05
27.48
26.64
39
9.134
P/E ratio (avg)x
31.01
36.31
41.33
42.26
41.19
43.51
44.38
46.89
53.85
56.87
26.04
46.89
42.88
20
30.12
EV/EBITx
36.75
37.77
41.01
38.67
42.64
42.04
46.99
47.80
51.78
53.75
9.166
47.80
42.34
18
8.89
FCF yield (avg)%
26.03
27.08
26.65
24.26
24.26
21.91
23.81
25.20
26.11
29.01
17.72
25.20
25.61
73
19.99
FCF margin%
19.86
19.70
17.51
14.87
14.97
17.44
16.26
16.16
18.86
16.43
27.55
16.43
16.93
94
0.268
FCF / Net incomex
0.936
0.892
0.842
0.890
0.992
0.982
1.094
1.227
1.251
1.449
0.958
1.227
0.987
58
6.00
ROIC%
4.87
2.78
4.39
5.75
6.38
6.83
5.20
7.60
7.40
10.24
22.81
7.40
6.07
91
26.33
Return on equity%
31.96
29.98
31.83
29.51
27.66
28.09
26.09
23.37
22.89
21.74
11.21
23.37
27.88
36
23.64
Return on assets%
14.77
13.07
11.31
10.40
8.96
10.42
9.42
6.84
9.36
10.57
6.19
9.42
10.41
45
17.14
EPS¥
25.75
28.33
28.86
27.91
30.34
32.36
33.58
31.68
31.95
31.67
18.52
0.86%
1.75%
—
8.17
EPS growth%
3.56
6.30
7.67
9.21
7.07
4.67
4.95
7.93
5.47
5.68
23.39
5.47
5.99
16
3.64
Bookvalue per sh¥
22.32
22.54
22.86
23.47
25.85
27.08
29.14
29.44
31.14
30.87
22.55
3.61%
3.43%
—
5.46
FCF per share¥
6.00
6.08
5.79
5.43
5.72
5.90
6.02
6.51
6.89
6.83
18.41
3.60%
2.49%
—
16.31
Dividend per sh¥
17.90
19.24
20.63
19.28
20.69
21.21
22.47
20.29
21.58
20.01
20.99
(0.67%)
2.40%
—
8.77
Div yield (avg)%
23.63
22.98
22.20
21.56
22.13
24.78
24.29
21.44
19.69
19.19
26.81
21.44
22.17
40
8.19
Payout ratio%
7.27
10.22
9.64
10.23
13.08
14.27
14.98
14.12
11.70
11.77
23.21
14.12
11.73
21
63.34
Shares (diluted)M
76.97
75.86
85.26
81.45
92.28
105.7
123.2
138.9
157.5
166.2
61.29
12.49%
9.12%
51
23.07
Buyback yield%
3.82
3.89
2.37
1.67
0.40
0.40
2.88
4.88
7.57
10.10
4.42
4.88
3.35
65
1.399
D/E ratiox
1.984
1.981
1.965
2.006
2.142
2.398
2.387
2.655
2.857
2.890
1.493
2.655
2.264
94
1.591
Enterprise value¥B
1.850
1.981
2.009
1.745
1.618
1.624
1.469
1.572
1.647
1.501
1.093
(1.49%)
(1.88%)
20
2.489
LT debt¥B
2.905
2.909
2.589
2.646
2.679
2.555
2.460
2.541
2.567
2.345
2.465
(2.63%)
(3.10%)
22
Revenue
¥4.479B
2.39%
1.00×
Cost of revenue
¥2.609B
2.28%
0.99×
Operating expenses
¥1.134B
2.49%
1.01×
Property and equipment
16.59%