8.924
Revenue¥B
6.196
6.356
6.513
6.594
6.695
6.928
6.968
7.145
7.235
7.507
9.456
2.32%
2.20%
57
21.96
Revenue growth%
11.22
10.72
8.50
10.10
9.96
9.96
7.47
5.01
6.88
9.33
25.33
7.47
9.64
41
28.20
Gross margin%
26.16
25.07
27.64
24.65
26.85
26.89
23.91
25.17
25.57
26.03
5.91
25.57
25.80
37
12.39
Operating margin%
16.43
15.96
17.90
18.36
19.05
17.50
19.30
18.01
16.39
16.14
4.57
17.50
17.70
85
9.88
Net margin%
11.16
10.51
11.63
14.22
11.54
10.18
10.85
10.93
8.42
9.32
5.97
10.18
10.89
22
8.437
P/E ratio (avg)x
11.49
12.24
12.32
11.91
12.86
11.96
11.89
12.63
13.62
12.80
15.85
12.63
12.28
48
34.86
EV/EBITx
24.11
27.79
29.81
30.81
32.94
34.20
32.78
37.67
36.02
34.37
16.30
34.37
32.86
16
19.45
FCF yield (avg)%
17.23
15.83
18.51
16.50
18.88
20.24
18.14
21.05
20.95
21.17
10.14
20.95
18.70
59
24.07
FCF margin%
18.45
17.24
17.41
20.23
18.75
19.27
16.86
17.53
16.36
16.92
7.10
16.92
17.47
77
1.296
FCF / Net incomex
0.639
0.604
0.525
0.503
0.519
0.529
0.583
0.583
0.608
0.540
1.311
0.583
0.562
43
7.20
ROIC%
19.17
19.31
17.18
15.87
14.22
15.83
14.67
13.09
13.13
10.24
11.07
13.13
15.25
12
24.19
Return on equity%
21.81
22.19
24.93
25.84
28.22
29.16
27.23
24.32
25.59
25.52
9.11
25.59
25.56
33
9.05
Return on assets%
29.32
29.45
31.86
33.93
31.19
31.23
30.20
32.80
30.99
29.40
13.19
30.99
31.09
69
153.81
EPS¥
165.52
159.16
142.55
146.60
142.27
157.23
153.91
156.17
152.29
147.23
171.55
0.69%
(1.61%)
—
5.84
EPS growth%
7.09
9.55
9.02
8.28
10.60
10.15
12.64
14.18
16.27
15.43
6.93
14.18
10.38
36
122.34
Bookvalue per sh¥
76.77
82.38
85.21
90.33
88.86
94.46
84.16
89.77
80.61
86.75
259.16
(0.48%)
1.48%
—
48.14
FCF per share¥
131.16
145.75
160.63
169.98
183.02
197.22
199.20
218.21
232.67
215.38
199.36
3.31%
4.95%
—
273.36
Dividend per sh¥
288.84
319.48
314.26
315.70
365.57
419.25
411.60
387.59
413.94
462.58
84.28
4.82%
6.39%
—
6.17
Div yield (avg)%
6.53
9.33
9.28
9.86
10.59
11.46
9.25
8.59
10.94
10.11
27.65
10.11
9.60
58
16.74
Payout ratio%
21.02
18.36
15.95
15.81
14.15
16.61
18.50
19.85
21.00
19.67
13.51
19.67
18.43
61
22.17
Shares (diluted)M
18.29
16.92
15.14
16.46
17.54
16.35
14.62
15.99
15.52
16.44
21.92
(1.29%)
(1.44%)
69
10.31
Buyback yield%
13.23
15.93
16.85
17.50
14.78
17.74
19.10
17.35
19.64
18.55
29.85
18.55
17.42
26
1.131
D/E ratiox
1.720
1.878
2.244
2.331
2.493
2.552
2.845
2.739
2.953
3.258
0.362
2.845
2.523
95
7.621
Enterprise value¥B
4.221
4.344
4.549
4.559
5.017
4.912
4.460
4.773
4.153
4.154
5.204
(3.71%)
(1.42%)
92
0.954
LT debt¥B
12.63
14.30
17.17
18.16
18.65
18.04
19.66
20.77
20.42
23.87
5.056
5.05%
8.56%
45
Revenue
¥7.507B
2.20%
1.00×
Cost of revenue
¥4.484B
1.97%
0.98×
Operating expenses
¥1.101B
2.45%
1.02×
Goodwill & intangibles
16.93%