4.810
Revenue¥B
5.857
5.837
6.029
5.988
6.188
6.438
6.561
6.766
6.852
6.811
5.047
1.94%
1.90%
82
2.44
Revenue growth%
20.17
21.95
24.03
23.12
21.07
18.96
17.10
17.69
17.18
19.91
12.54
17.69
20.04
37
27.12
Gross margin%
23.49
23.15
21.97
19.56
16.94
19.81
17.93
15.56
17.89
20.52
28.28
17.93
19.68
44
19.71
Operating margin%
18.23
19.68
22.16
22.41
23.47
25.00
22.80
23.58
24.77
26.24
24.25
24.77
23.14
79
7.75
Net margin%
2.60
0.91
3.48
1.26
0.40
0.40
0.40
0.75
0.40
0.40
19.22
0.40
0.57
78
21.47
P/E ratio (avg)x
23.20
22.03
23.81
26.36
28.65
31.01
33.49
36.30
37.51
39.53
12.03
36.30
29.83
77
31.04
EV/EBITx
44.59
43.98
49.12
46.66
49.53
51.80
50.86
55.36
61.01
55.15
9.871
55.15
50.20
21
15.30
FCF yield (avg)%
9.45
11.35
12.50
12.12
11.38
12.83
14.63
12.18
11.09
9.85
25.78
12.18
11.75
48
28.77
FCF margin%
19.25
18.06
15.83
13.65
13.58
12.66
11.41
11.54
11.57
9.90
16.95
11.54
13.12
85
1.610
FCF / Net incomex
0.681
0.678
0.781
0.811
0.839
0.871
0.984
1.051
1.028
1.075
0.967
1.028
0.855
23
7.26
ROIC%
7.73
5.24
6.63
4.63
6.08
7.85
9.76
7.98
6.37
4.14
15.67
7.85
6.50
50
15.24
Return on equity%
9.48
10.90
10.71
8.84
9.84
7.37
7.77
7.31
4.90
7.10
21.16
7.31
8.30
7
10.52
Return on assets%
5.69
5.88
5.33
2.58
3.21
5.14
4.61
5.53
7.61
9.58
22.30
5.53
5.43
7
15.76
EPS¥
55.65
61.12
64.69
68.99
72.22
83.01
84.88
93.51
113.54
116.95
17.30
10.12%
8.46%
—
17.37
EPS growth%
5.88
4.13
6.52
6.98
8.87
8.47
6.89
8.92
10.84
11.52
10.33
8.92
7.73
23
40.05
Bookvalue per sh¥
55.73
57.77
57.66
62.52
66.00
77.50
79.18
96.41
107.62
118.81
23.59
12.48%
7.81%
—
40.00
FCF per share¥
15.82
17.36
16.42
18.33
18.89
17.07
16.22
17.65
16.47
18.22
13.18
(0.72%)
0.44%
—
26.92
Dividend per sh¥
37.85
35.77
32.57
31.17
30.98
28.23
30.58
30.75
31.26
33.17
9.70
1.37%
(0.72%)
—
24.79
Div yield (avg)%
17.05
15.89
13.13
10.24
9.83
8.01
6.18
5.46
2.47
0.40
3.31
5.46
8.92
82
4.80
Payout ratio%
16.14
13.45
11.49
9.29
11.65
11.56
11.03
10.98
10.96
10.49
14.32
10.98
11.26
51
116.2
Shares (diluted)M
161.7
177.7
173.1
188.0
188.9
187.8
219.7
262.4
300.8
306.1
118.4
10.14%
8.44%
91
29.50
Buyback yield%
13.86
13.22
14.41
17.07
16.59
14.19
13.39
10.91
13.31
14.93
10.44
13.39
14.02
40
1.008
D/E ratiox
0.889
0.819
0.798
0.708
0.772
0.764
0.842
0.923
1.020
0.983
0.589
0.923
0.830
44
3.531
Enterprise value¥B
4.172
4.876
5.381
6.058
6.966
7.158
7.273
7.362
7.492
8.560
1.174
4.21%
8.23%
16
1.140
LT debt¥B
3.328
3.234
3.490
3.122
3.343
3.577
3.480
3.251
2.902
2.717
0.331
(4.06%)
(1.66%)
50
Revenue
¥6.811B
1.90%
1.00×
Cost of revenue
¥4.292B
1.88%
1.00×
Operating expenses
¥1.227B
1.88%
1.00×
Goodwill & intangibles
15.29%