1.540
Revenue¥B
1.980
2.098
2.169
2.218
2.312
2.430
2.493
2.622
2.701
2.748
1.720
3.52%
3.82%
75
15.42
Revenue growth%
25.18
22.88
25.03
26.70
26.79
29.41
29.47
30.82
28.38
30.03
20.63
29.47
27.58
65
8.70
Gross margin%
15.18
14.04
13.55
13.27
14.56
11.77
12.62
14.44
14.04
11.06
22.95
12.62
13.79
28
20.13
Operating margin%
29.67
30.06
30.02
32.57
32.00
30.77
30.28
32.76
33.51
35.63
29.54
32.76
31.38
81
14.11
Net margin%
13.70
12.90
10.17
11.59
12.60
12.17
14.81
11.93
13.25
16.11
13.60
13.25
12.75
44
27.19
P/E ratio (avg)x
20.74
21.69
23.31
24.92
23.16
23.59
24.57
21.94
22.86
25.07
36.18
23.59
23.23
21
10.17
EV/EBITx
49.19
46.84
54.05
52.34
51.64
53.26
50.03
56.02
54.47
60.28
23.42
54.47
52.80
82
26.83
FCF yield (avg)%
0.40
1.23
0.96
1.05
3.74
2.88
1.48
3.92
3.63
3.09
4.27
3.09
2.18
22
8.90
FCF margin%
5.28
2.59
2.54
3.07
4.42
5.54
4.42
5.00
4.53
2.34
27.83
4.53
4.42
67
0.859
FCF / Net incomex
0.369
0.367
0.385
0.342
0.361
0.325
0.317
0.317
0.337
0.357
1.068
0.325
0.350
54
5.30
ROIC%
26.31
26.35
25.89
23.58
21.28
21.70
20.82
19.78
21.06
18.95
13.76
20.82
21.49
38
6.16
Return on equity%
18.58
20.81
23.11
21.20
20.16
18.57
18.59
20.73
21.64
23.78
17.23
20.73
20.77
72
14.80
Return on assets%
16.41
14.77
13.71
14.59
16.21
14.39
16.92
19.70
18.04
17.45
5.89
17.45
16.31
53
55.32
EPS¥
122.58
139.52
154.83
179.30
204.92
191.12
206.13
212.10
235.04
260.09
59.40
4.88%
8.32%
—
21.39
EPS growth%
11.56
12.16
14.15
14.17
14.41
13.85
12.52
13.52
11.44
14.09
19.41
13.52
13.69
14
88.89
Bookvalue per sh¥
58.31
53.35
49.10
47.66
45.21
48.14
49.96
44.93
45.27
40.80
17.16
(2.03%)
(4.99%)
—
15.27
FCF per share¥
75.80
79.00
75.65
73.67
83.80
92.47
106.92
109.38
105.55
109.27
88.31
5.45%
5.18%
—
30.66
Dividend per sh¥
37.85
41.11
37.51
36.01
40.74
44.26
41.40
41.68
43.62
40.76
34.33
0.01%
(0.11%)
—
17.90
Div yield (avg)%
27.25
26.59
28.82
25.91
25.52
24.45
23.39
21.63
20.83
20.82
26.59
21.63
24.99
81
14.02
Payout ratio%
24.01
23.67
22.78
21.71
24.26
25.36
25.55
25.72
25.08
27.78
4.26
25.55
24.67
34
7.584
Shares (diluted)M
9.142
8.741
8.970
9.489
10.46
11.18
10.59
11.40
11.43
10.88
7.470
0.80%
2.50%
62
14.42
Buyback yield%
21.62
22.72
22.79
21.87
20.76
19.92
21.53
23.26
21.18
22.28
3.53
21.53
21.74
57
0.386
D/E ratiox
0.166
0.157
0.151
0.143
0.149
0.161
0.175
0.196
0.208
0.206
0.851
0.196
0.163
18
1.156
Enterprise value¥B
1.809
1.669
1.501
1.591
1.513
1.473
1.361
1.235
1.344
1.240
1.957
(3.90%)
(3.11%)
56
1.075
LT debt¥B
1.765
1.859
1.822
1.734
1.631
1.461
1.398
1.280
1.298
1.359
1.610
(3.58%)
(3.01%)
30
Revenue
¥2.748B
3.82%
1.00×
Cost of revenue
¥1.364B
3.52%
0.97×
Operating expenses
¥625.0M
4.36%
1.05×