1.630
Revenue¥B
3.921
4.271
4.593
4.925
5.431
5.819
6.354
6.984
7.471
8.175
1.746
8.52%
8.65%
5
26.09
Revenue growth%
16.66
15.70
14.53
12.84
13.27
14.45
12.27
9.32
10.60
11.30
10.89
11.30
13.06
48
8.16
Gross margin%
17.04
18.33
19.20
19.79
20.22
19.12
18.91
16.68
14.33
12.26
27.75
16.68
18.62
54
17.10
Operating margin%
26.65
24.36
25.00
25.24
25.39
25.60
22.73
25.21
23.35
26.27
8.03
25.21
25.23
12
2.61
Net margin%
16.31
14.60
12.20
9.66
12.05
11.80
9.23
10.60
11.11
11.91
14.57
11.11
11.86
63
19.91
P/E ratio (avg)x
8.290
7.874
8.304
8.607
7.511
7.026
7.342
7.976
8.333
8.030
13.78
7.976
8.003
51
35.00
EV/EBITx
57.60
59.88
59.99
70.41
73.31
84.87
98.35
96.82
105.2
124.3
27.83
98.35
79.09
30
22.19
FCF yield (avg)%
5.06
6.74
9.46
7.18
7.83
5.59
7.38
4.77
6.86
5.23
25.07
5.59
6.80
74
25.02
FCF margin%
22.15
22.17
21.11
21.82
22.85
21.69
21.72
22.36
23.83
23.42
22.27
22.36
22.16
94
1.460
FCF / Net incomex
1.460
1.459
1.447
1.411
1.536
1.345
1.315
1.194
1.075
1.051
1.792
1.194
1.378
88
2.18
ROIC%
14.14
11.34
13.50
15.55
18.16
19.55
17.90
20.29
22.95
25.50
15.67
20.29
18.03
18
17.89
Return on equity%
19.84
18.08
18.98
21.87
23.71
21.66
21.19
21.97
21.27
18.63
10.41
21.27
21.23
77
18.68
Return on assets%
21.03
20.19
18.95
21.90
23.30
23.90
26.28
29.02
27.07
28.80
15.26
27.07
23.60
58
62.74
EPS¥
18.35
20.33
19.18
20.90
19.39
20.23
20.24
21.05
19.19
18.11
65.24
(1.36%)
(0.67%)
—
11.21
EPS growth%
21.02
20.01
18.67
15.95
14.37
14.43
16.98
17.72
20.17
21.99
17.34
17.72
18.19
39
29.70
Bookvalue per sh¥
58.71
66.40
70.42
74.54
75.27
82.82
83.92
84.42
91.20
97.89
58.09
5.40%
6.42%
—
63.37
FCF per share¥
22.59
23.24
25.47
25.92
27.84
29.52
29.61
28.35
26.49
23.84
12.75
(3.06%)
1.13%
—
35.31
Dividend per sh¥
94.99
104.80
101.37
112.94
125.34
131.84
132.51
125.25
136.12
149.84
35.32
3.64%
4.97%
—
29.35
Div yield (avg)%
22.41
21.97
22.02
23.78
24.34
25.78
28.25
25.46
23.83
21.98
14.57
25.46
23.80
87
12.05
Payout ratio%
3.18
1.24
0.40
1.57
3.38
2.42
4.25
6.34
5.74
7.20
14.70
5.74
3.28
82
35.09
Shares (diluted)M
44.51
49.29
51.87
52.63
52.19
58.51
57.79
61.38
57.88
59.43
34.13
2.63%
4.06%
61
28.40
Buyback yield%
6.88
9.31
6.68
4.13
5.37
4.61
6.87
9.71
10.02
9.80
15.42
9.71
6.87
58
0.588
D/E ratiox
0.870
0.983
0.991
1.130
1.346
1.315
1.341
1.400
1.493
1.710
0.305
1.400
1.328
53
3.986
Enterprise value¥B
1.057
1.177
1.297
1.457
1.459
1.356
1.315
1.351
1.358
1.261
1.945
(2.88%)
1.66%
8
2.110
LT debt¥B
4.201
4.243
4.286
4.376
4.238
4.042
3.769
3.373
3.447
3.724
2.811
(2.55%)
(0.48%)
50
Revenue
¥8.175B
8.65%
1.00×
Cost of revenue
¥4.732B
8.58%
0.99×
Operating expenses
¥1.503B
8.29%
0.97×