5.970
Revenue¥B
5.425
5.766
5.919
6.227
6.392
6.569
6.807
7.095
7.341
7.475
6.483
3.18%
3.77%
57
13.42
Revenue growth%
4.44
3.66
0.85
0.76
0.40
0.40
0.40
0.40
1.85
3.22
10.32
0.40
0.80
24
2.96
Gross margin%
14.53
11.89
10.50
8.36
9.31
10.92
12.81
15.40
16.70
15.69
9.65
15.40
12.35
92
26.37
Operating margin%
22.98
24.56
23.68
25.81
27.22
27.38
27.76
26.17
24.48
22.94
21.98
26.17
25.18
11
24.56
Net margin%
13.72
13.86
14.49
14.58
16.75
16.22
17.95
19.24
21.17
23.65
3.32
19.24
16.49
26
34.08
P/E ratio (avg)x
38.07
39.74
41.49
45.58
42.36
45.23
47.95
44.90
42.12
39.85
12.43
44.90
42.24
87
14.51
EV/EBITx
11.14
11.81
12.10
11.05
11.65
10.50
9.316
9.485
8.903
8.484
31.25
9.316
10.78
48
26.60
FCF yield (avg)%
15.31
13.12
10.63
12.49
10.90
11.72
14.33
11.99
13.57
12.86
18.50
12.86
12.68
28
2.12
FCF margin%
23.99
25.13
25.35
25.54
23.33
24.46
24.88
27.00
28.77
25.91
19.14
25.91
25.24
48
0.103
FCF / Net incomex
0.519
0.450
0.420
0.363
0.313
0.326
0.287
0.273
0.243
0.214
1.373
0.273
0.320
71
22.54
ROIC%
20.82
22.02
21.37
23.38
24.01
23.74
22.62
21.08
21.98
23.45
14.69
22.62
22.32
55
12.70
Return on equity%
34.62
35.85
38.81
37.37
37.91
37.01
38.91
37.08
40.03
42.91
7.35
38.91
37.64
87
2.72
Return on assets%
25.15
22.91
22.33
20.67
22.76
20.41
19.63
17.40
17.43
14.57
6.94
17.43
20.54
12
52.38
EPS¥
75.27
85.31
94.01
90.28
93.11
104.26
101.35
95.86
104.62
109.36
57.50
3.27%
3.94%
—
2.81
EPS growth%
16.20
13.89
13.86
13.03
12.77
12.78
14.23
11.66
12.25
13.81
10.20
12.78
13.42
69
46.98
Bookvalue per sh¥
113.23
114.48
119.62
128.70
147.00
168.74
176.53
188.84
184.85
184.26
15.34
4.62%
5.55%
—
16.26
FCF per share¥
28.96
30.82
31.99
31.88
30.06
30.66
29.38
26.74
25.91
23.74
46.22
(4.61%)
(1.15%)
—
13.50
Dividend per sh¥
90.73
106.46
120.98
125.78
133.85
153.55
169.85
168.35
179.96
174.46
60.48
5.44%
6.93%
—
3.84
Div yield (avg)%
5.65
8.06
8.18
8.69
5.85
6.99
8.59
6.59
9.54
11.31
20.53
8.59
8.12
67
12.29
Payout ratio%
15.18
17.76
17.69
14.71
13.90
16.10
19.00
20.40
23.22
22.54
4.26
20.40
17.72
54
57.72
Shares (diluted)M
84.92
86.23
79.44
75.69
75.64
83.61
89.83
99.00
112.2
126.2
56.28
10.79%
4.30%
92
13.90
Buyback yield%
31.09
32.42
35.29
33.26
32.13
30.79
28.00
26.00
25.01
23.91
25.27
26.00
30.94
25
0.827
D/E ratiox
2.011
2.400
2.568
2.835
3.246
3.890
4.626
4.881
5.741
6.303
1.630
4.881
3.568
84
3.283
Enterprise value¥B
1.883
2.029
2.068
1.977
2.176
2.235
2.275
2.269
2.136
2.317
6.346
1.26%
3.33%
68
6.263
LT debt¥B
6.989
7.090
7.127
6.738
6.666
5.926
6.259
5.765
5.671
5.436
4.443
(4.00%)
(1.42%)
74
Revenue
¥7.475B
3.77%
1.00×
Cost of revenue
¥4.796B
3.94%
1.02×
Operating expenses
¥1.251B
3.78%
1.00×
Goodwill & intangibles
14.46%