1.650
Revenue¥B
1.195
1.273
1.350
1.481
1.607
1.709
1.802
1.909
2.090
2.218
1.797
6.67%
7.26%
34
22.82
Revenue growth%
5.45
8.00
7.01
8.43
9.21
9.16
8.73
7.25
5.00
3.80
29.35
7.25
7.62
11
29.32
Gross margin%
16.18
18.76
17.97
15.71
13.01
12.75
14.69
12.16
11.06
13.00
22.54
12.75
13.85
48
19.14
Operating margin%
25.88
24.33
26.33
23.80
24.38
23.25
22.16
23.18
20.59
21.40
14.01
22.16
23.52
93
22.05
Net margin%
10.15
9.10
8.32
10.24
12.52
13.88
15.94
15.94
13.52
12.64
3.08
13.88
12.58
56
34.72
P/E ratio (avg)x
42.84
45.94
43.38
47.05
49.26
47.30
46.92
46.64
52.20
52.99
20.11
47.30
46.98
37
33.26
EV/EBITx
25.62
26.32
24.17
26.49
27.27
25.65
24.19
26.45
26.14
28.48
13.33
26.14
26.23
66
9.98
FCF yield (avg)%
0.40
1.75
1.54
2.75
3.93
3.12
1.86
4.74
6.33
7.56
24.55
4.74
2.93
75
22.56
FCF margin%
25.55
25.78
24.32
24.75
27.47
27.27
27.45
25.87
27.36
28.86
25.21
27.36
26.57
86
0.478
FCF / Net incomex
0.429
0.384
0.399
0.364
0.379
0.370
0.370
0.372
0.412
0.444
0.793
0.372
0.382
49
7.19
ROIC%
24.47
25.05
23.83
23.45
24.32
23.61
25.70
27.63
30.60
32.88
12.71
27.63
24.76
51
5.44
Return on equity%
27.39
25.86
24.47
24.46
25.99
23.02
20.86
18.50
21.13
21.24
16.34
21.13
23.74
13
24.53
Return on assets%
10.49
13.28
13.27
15.57
13.90
16.69
13.73
14.17
11.68
14.52
29.49
14.17
13.81
81
38.89
EPS¥
96.94
107.57
94.47
102.33
106.68
107.97
109.31
109.62
122.08
115.90
39.76
1.67%
2.85%
—
2.92
EPS growth%
15.17
16.82
15.69
14.46
11.95
11.14
13.48
15.15
14.48
14.26
23.04
14.26
14.47
72
99.83
Bookvalue per sh¥
176.48
189.29
210.32
220.20
245.16
273.55
280.91
335.16
349.27
360.75
155.32
8.03%
8.67%
—
39.42
FCF per share¥
67.08
71.96
70.87
75.83
83.53
86.69
96.81
86.89
91.32
102.72
103.03
4.22%
5.01%
—
159.19
Dividend per sh¥
24.20
24.80
23.83
21.12
18.43
19.74
18.86
18.09
18.48
17.77
121.67
(0.73%)
(2.13%)
—
12.89
Div yield (avg)%
8.77
10.44
9.51
8.66
6.35
3.58
4.11
5.18
3.43
3.43
23.81
3.58
5.76
88
17.05
Payout ratio%
9.33
11.08
8.37
7.02
4.21
6.02
8.06
7.13
7.61
4.88
26.81
7.13
7.37
67
9.872
Shares (diluted)M
10.02
10.19
11.34
10.67
11.51
10.97
12.48
11.28
12.81
12.74
9.848
2.06%
2.41%
28
2.18
Buyback yield%
23.04
20.86
18.88
20.01
17.78
18.53
17.71
16.65
18.51
18.92
12.89
18.51
18.70
31
1.689
D/E ratiox
1.057
1.077
1.099
1.193
1.088
1.002
0.933
1.027
1.001
1.073
0.293
1.002
1.065
52
2.334
Enterprise value¥B
3.305
3.880
4.654
5.135
5.240
5.450
6.432
6.602
7.534
8.963
2.258
11.33%
11.22%
67
621.2
LT debt¥M
498.4
489.5
570.3
582.1
581.2
571.1
665.3
744.7
792.0
826.3
456.1
7.29%
5.71%
9
Revenue
¥2.218B
7.26%
1.00×
Cost of revenue
¥1.444B
7.07%
0.98×
Operating expenses
¥273.2M
8.35%
1.11×
Goodwill & intangibles
16.77%