7.870
Revenue¥B
11.57
11.75
11.77
12.14
12.27
12.58
13.07
13.48
13.48
13.57
8.671
2.05%
1.95%
66
15.84
Revenue growth%
26.45
28.07
30.00
32.67
30.15
28.44
29.87
28.07
28.70
30.66
3.75
28.70
29.28
55
2.66
Gross margin%
21.33
20.78
22.03
20.57
18.42
15.79
16.13
16.09
13.70
15.35
2.30
15.79
17.28
68
10.01
Operating margin%
21.98
21.46
21.33
22.69
22.25
20.82
18.93
19.35
20.01
22.95
5.88
20.01
21.40
23
25.23
Net margin%
16.92
18.20
16.65
15.07
13.54
16.00
15.05
17.68
17.34
15.37
13.62
16.00
16.33
27
30.74
P/E ratio (avg)x
12.96
13.12
15.40
16.11
17.09
18.65
20.45
20.00
21.39
22.89
23.59
20.45
17.87
56
27.36
EV/EBITx
8.528
9.829
11.36
10.78
12.26
11.87
12.84
13.38
15.40
16.53
19.77
13.38
12.07
33
3.65
FCF yield (avg)%
23.79
25.30
26.50
25.78
26.87
26.12
26.97
25.19
22.56
25.46
24.85
25.46
25.62
86
8.41
FCF margin%
16.09
13.77
15.94
17.02
17.08
17.45
18.03
16.84
15.86
17.61
12.96
17.45
16.93
57
0.663
FCF / Net incomex
1.353
1.452
1.692
1.879
1.937
2.062
2.163
2.128
2.181
2.472
0.342
2.163
2.000
31
24.67
ROIC%
19.00
17.38
15.72
18.27
18.54
17.68
15.17
17.04
17.10
15.56
12.06
17.04
17.24
70
22.49
Return on equity%
24.14
24.25
22.83
23.39
25.50
26.07
24.14
22.87
24.00
22.05
26.20
24.00
24.07
33
8.80
Return on assets%
0.40
0.40
1.50
0.40
0.47
2.16
0.40
2.48
3.70
3.99
11.41
2.48
0.99
15
248.54
EPS¥
169.00
149.31
130.33
113.85
100.78
88.69
91.44
97.88
97.47
84.81
256.78
(3.39%)
(7.47%)
—
21.37
EPS growth%
15.80
18.49
19.16
21.13
19.83
16.87
19.21
22.19
24.64
26.89
2.19
22.19
19.52
87
131.90
Bookvalue per sh¥
28.34
29.58
26.58
23.63
24.97
26.36
27.43
26.29
28.35
30.95
191.85
4.38%
(0.10%)
—
133.32
FCF per share¥
141.78
159.93
170.60
172.52
159.95
165.79
174.30
167.90
178.96
194.60
120.56
4.00%
4.25%
—
113.11
Dividend per sh¥
55.88
58.68
66.32
73.90
76.67
72.18
77.84
85.43
78.85
74.61
174.32
(0.54%)
2.01%
—
10.45
Div yield (avg)%
13.25
11.68
10.62
10.62
7.84
5.65
8.36
9.02
6.37
8.66
16.60
8.36
8.84
45
19.21
Payout ratio%
8.58
9.97
10.77
13.51
12.75
13.50
11.79
13.38
11.60
11.02
20.13
11.79
11.70
89
32.29
Shares (diluted)M
29.70
27.17
26.10
28.60
30.96
30.48
34.49
33.81
36.71
36.77
31.87
3.50%
2.79%
13
28.64
Buyback yield%
32.46
31.57
31.95
33.84
36.59
34.79
33.15
32.94
30.25
28.40
26.46
32.94
32.70
10
1.163
D/E ratiox
0.189
0.217
0.256
0.295
0.341
0.360
0.428
0.508
0.585
0.587
1.402
0.508
0.351
86
4.777
Enterprise value¥B
8.261
8.325
9.285
9.326
9.544
9.326
9.035
8.793
8.912
9.337
4.260
(0.44%)
1.51%
48
8.071
LT debt¥B
9.110
9.530
9.684
9.042
9.639
10.13
9.817
9.846
9.896
10.50
3.185
1.74%
0.62%
67
Revenue
¥13.57B
1.95%
1.00×
Cost of revenue
¥9.501B
1.95%
1.00×
Operating expenses
¥2.624B
1.51%
0.96×
Goodwill & intangibles
16.72%