3.893
Revenue¥B
3.468
3.445
3.405
3.450
3.487
3.564
3.536
3.603
3.564
3.594
4.236
0.61%
0.39%
74
20.38
Revenue growth%
5.92
8.76
10.65
11.06
9.78
11.22
11.85
9.72
9.38
9.20
15.44
9.72
9.75
42
19.11
Gross margin%
15.36
17.92
20.78
17.90
16.80
16.04
16.36
13.80
12.87
11.44
11.68
13.80
16.20
36
18.37
Operating margin%
21.38
20.58
20.50
20.45
19.19
19.03
17.53
16.51
15.59
18.16
4.77
17.53
19.11
85
9.89
Net margin%
17.28
18.06
20.37
21.75
22.01
19.37
17.29
19.87
22.36
21.50
8.88
19.87
20.12
50
8.451
P/E ratio (avg)x
16.97
17.93
16.68
14.88
15.97
17.06
15.72
15.21
12.94
11.69
17.33
15.21
15.85
48
22.36
EV/EBITx
22.76
21.69
18.66
18.64
16.68
15.00
14.72
13.08
13.07
11.70
16.11
13.08
15.84
15
19.54
FCF yield (avg)%
29.24
29.35
31.19
34.11
32.58
31.21
28.52
26.21
25.78
23.34
9.37
26.21
29.29
94
2.88
FCF margin%
10.15
8.98
6.09
7.47
8.31
8.14
7.26
9.67
10.52
12.21
15.36
9.67
8.64
85
0.185
FCF / Net incomex
1.921
2.122
2.182
2.184
2.486
2.418
2.370
2.510
2.918
3.012
1.680
2.510
2.394
9
17.86
ROIC%
24.63
23.26
23.03
22.73
23.98
26.19
25.39
26.06
27.69
30.43
25.30
26.19
25.01
34
11.59
Return on equity%
30.44
30.75
29.56
31.47
28.98
26.38
26.92
27.45
30.18
31.03
15.55
27.45
29.87
62
12.77
Return on assets%
11.21
11.31
10.87
13.82
12.08
9.47
8.25
9.86
11.28
12.23
19.40
9.86
11.25
76
88.71
EPS¥
154.91
161.76
175.24
173.20
194.45
202.43
227.73
255.16
266.91
257.81
92.03
5.80%
5.15%
—
7.07
EPS growth%
26.55
29.00
29.97
29.18
27.47
27.35
26.33
24.43
22.77
22.41
18.23
24.43
26.95
44
100.33
Bookvalue per sh¥
47.47
51.67
61.19
71.22
83.86
96.83
93.00
107.01
103.51
102.25
32.90
4.04%
9.02%
—
42.48
FCF per share¥
33.26
35.10
32.23
30.47
31.87
29.00
30.99
31.96
31.99
32.32
59.61
0.28%
(1.36%)
—
29.96
Dividend per sh¥
44.21
52.29
51.77
60.74
64.04
67.96
71.23
71.86
80.74
79.01
75.75
4.29%
7.45%
—
26.88
Div yield (avg)%
15.93
16.64
16.55
18.45
16.81
14.31
15.98
15.90
13.44
14.81
4.64
14.81
15.96
9
26.95
Payout ratio%
20.02
18.04
18.45
15.79
14.56
11.80
11.23
10.71
13.66
12.08
23.77
11.80
14.11
85
17.74
Shares (diluted)M
15.51
14.63
15.16
14.94
13.32
12.30
12.18
11.51
11.68
11.74
18.16
(2.50%)
(2.65%)
70
14.26
Buyback yield%
24.01
26.28
24.67
25.68
25.55
24.07
24.18
22.79
23.34
20.62
9.34
23.34
24.13
77
1.586
D/E ratiox
0.622
0.610
0.537
0.540
0.553
0.606
0.634
0.664
0.687
0.718
0.309
0.664
0.616
76
0.345
Enterprise value¥B
2.380
2.438
2.582
2.405
2.257
2.456
2.723
2.827
2.727
2.587
2.932
2.77%
1.26%
90
1.864
LT debt¥B
5.387
5.466
5.375
6.080
6.528
7.598
8.952
10.03
10.03
11.75
3.372
12.47%
8.90%
62
Revenue
¥3.594B
0.39%
1.00×
Cost of revenue
¥1.817B
0.16%
0.98×
Operating expenses
¥550.3M
1.31%
1.10×
Goodwill & intangibles
15.92%