1.366
Revenue¥B
11.65
11.84
12.22
12.55
13.04
13.23
13.76
14.44
14.59
14.89
1.408
2.69%
2.77%
17
12.26
Revenue growth%
10.22
11.50
10.94
9.25
12.00
11.14
13.92
10.97
11.64
12.41
11.39
11.64
11.32
85
27.94
Gross margin%
14.21
12.52
11.50
12.10
9.53
10.25
10.95
12.56
14.28
17.09
4.75
12.56
12.31
24
28.28
Operating margin%
25.50
26.77
27.50
25.58
25.31
24.15
21.81
21.36
19.53
17.41
17.56
21.36
24.73
54
20.91
Net margin%
32.11
30.09
28.23
28.46
29.01
30.45
30.60
29.31
31.09
29.36
28.51
30.45
29.72
40
8.489
P/E ratio (avg)x
14.65
13.34
13.22
13.56
13.61
15.37
14.69
13.79
13.74
13.58
23.19
13.79
13.67
94
7.528
EV/EBITx
20.39
21.01
22.20
25.74
24.27
26.28
26.38
28.37
30.59
34.24
34.86
28.37
26.01
27
7.34
FCF yield (avg)%
14.88
15.14
13.34
15.80
15.47
18.33
20.59
23.55
22.96
24.26
20.08
22.96
17.06
26
6.07
FCF margin%
12.90
14.67
11.79
9.83
11.89
13.17
12.39
12.92
11.65
13.10
20.30
12.92
12.64
83
1.147
FCF / Net incomex
0.452
0.506
0.565
0.589
0.527
0.533
0.520
0.533
0.477
0.531
0.404
0.531
0.529
34
11.59
ROIC%
2.41
2.12
1.35
0.40
0.40
2.32
0.94
2.50
4.59
3.07
15.77
2.50
2.22
65
26.38
Return on equity%
18.25
20.34
23.20
23.00
25.89
27.07
29.72
29.06
30.91
31.47
12.87
29.72
26.48
84
2.54
Return on assets%
27.57
28.90
29.85
29.35
29.42
28.00
25.84
28.28
28.63
29.01
28.13
28.28
28.76
83
88.88
EPS¥
141.61
136.20
131.35
147.03
156.09
153.78
173.50
179.96
170.83
188.75
92.38
3.87%
3.84%
—
3.02
EPS growth%
21.74
18.86
17.43
18.15
19.69
18.86
17.71
19.97
22.32
22.64
10.04
19.97
19.28
32
345.50
Bookvalue per sh¥
148.58
143.10
161.06
151.85
169.00
194.83
193.37
217.69
206.11
212.68
116.94
4.70%
3.72%
—
76.32
FCF per share¥
372.23
405.54
433.87
456.62
492.69
494.63
502.23
588.59
595.21
588.49
49.49
3.62%
4.46%
—
72.26
Dividend per sh¥
270.72
253.69
255.07
242.85
241.32
231.10
228.25
246.60
272.74
275.28
185.27
2.67%
0.15%
—
20.30
Div yield (avg)%
22.38
20.12
18.82
17.25
14.69
16.46
16.65
16.94
19.77
20.28
29.30
16.94
18.04
54
12.14
Payout ratio%
25.86
25.71
25.21
28.10
29.44
26.78
26.00
23.95
22.16
24.03
7.52
24.03
25.79
59
18.90
Shares (diluted)M
12.96
12.61
12.48
11.45
10.31
10.29
11.14
10.62
10.79
10.37
18.12
0.12%
(3.15%)
81
13.95
Buyback yield%
23.97
23.11
22.64
20.98
18.22
17.33
15.39
14.24
14.06
14.89
5.01
14.89
17.78
32
1.294
D/E ratiox
1.061
1.036
1.057
1.076
1.007
1.162
1.303
1.427
1.594
1.812
0.957
1.427
1.119
86
9.434
Enterprise value¥B
7.969
8.744
8.194
8.493
9.443
10.28
9.283
8.360
8.797
8.861
8.059
(1.26%)
1.58%
33
9.429
LT debt¥B
3.859
4.216
4.823
4.697
5.256
5.898
6.219
7.320
8.112
9.098
3.733
11.60%
10.68%
72
Revenue
¥14.89B
2.77%
1.00×
Cost of revenue
¥10.10B
2.53%
0.98×
Operating expenses
¥2.259B
3.03%
1.03×
Goodwill & intangibles
17.52%