6.659
Revenue¥B
6.362
6.778
7.293
7.895
8.663
9.372
10.04
11.07
11.95
13.03
7.398
8.52%
8.57%
14
19.40
Revenue growth%
18.05
15.49
16.46
17.10
17.28
18.98
18.64
18.05
19.07
21.35
8.32
18.98
18.05
70
28.48
Gross margin%
19.27
21.35
21.40
22.04
24.31
21.68
21.54
23.28
24.19
24.71
8.87
23.28
21.86
94
20.07
Operating margin%
23.07
23.01
23.22
24.06
23.90
22.49
21.91
23.33
20.37
23.37
22.22
22.49
23.14
43
9.97
Net margin%
2.16
4.85
3.23
2.04
0.40
0.50
0.40
0.80
2.91
2.97
23.02
0.80
2.10
13
14.29
P/E ratio (avg)x
8.436
7.831
7.364
6.371
6.597
6.425
6.064
5.867
6.041
6.522
20.20
6.064
6.473
23
37.85
EV/EBITx
14.65
16.20
15.79
15.87
17.38
18.68
18.16
17.55
16.57
17.50
11.13
17.55
16.97
67
26.04
FCF yield (avg)%
20.82
23.11
25.37
24.65
26.08
27.87
25.81
25.63
24.34
25.86
18.09
25.81
25.50
20
17.42
FCF margin%
5.82
5.00
5.27
3.67
3.02
4.28
3.12
1.51
3.77
5.01
26.97
3.77
4.03
85
0.915
FCF / Net incomex
2.224
2.484
2.690
2.715
3.272
3.256
3.354
3.413
4.149
4.300
1.230
3.413
3.264
14
16.48
ROIC%
13.24
12.46
9.76
10.55
8.92
10.88
12.45
10.59
11.91
9.01
13.41
10.88
10.73
5
7.54
Return on equity%
23.23
25.82
23.49
24.60
23.07
20.63
20.17
18.98
19.28
21.98
14.88
20.17
22.52
56
20.36
Return on assets%
27.44
26.48
27.21
29.94
32.12
34.86
32.59
29.80
29.05
28.49
16.90
29.80
29.42
47
201.68
EPS¥
458.44
550.35
609.41
632.30
680.92
687.10
796.64
832.95
880.57
985.97
209.48
7.68%
8.71%
—
14.87
EPS growth%
8.11
10.11
12.98
15.83
17.42
18.66
16.86
15.56
14.31
11.73
20.83
15.56
14.93
70
264.08
Bookvalue per sh¥
392.72
415.70
406.83
442.50
478.36
537.60
584.48
632.95
652.37
762.94
166.80
9.79%
7.35%
—
225.49
FCF per share¥
358.93
390.68
450.47
440.79
433.85
432.84
455.01
485.68
533.14
556.90
222.32
5.12%
5.47%
—
253.27
Dividend per sh¥
208.35
214.33
189.10
178.22
186.32
163.42
175.14
179.56
192.13
197.51
175.98
1.17%
(1.24%)
—
22.54
Div yield (avg)%
10.60
10.00
12.82
12.08
13.12
10.40
10.23
7.75
7.49
9.88
24.54
9.88
10.31
75
23.32
Payout ratio%
6.47
6.71
8.07
10.81
13.80
14.81
12.43
13.32
13.16
10.18
26.38
13.16
11.62
89
60.56
Shares (diluted)M
77.77
82.80
90.63
93.91
94.32
95.46
97.24
93.78
88.85
98.19
60.95
0.81%
2.34%
12
3.83
Buyback yield%
6.02
5.98
5.53
4.16
5.05
3.18
4.67
4.50
2.60
0.40
25.24
3.18
4.58
71
0.617
D/E ratiox
0.788
0.788
0.830
0.859
0.906
0.806
0.854
0.814
0.794
0.818
1.580
0.814
0.816
11
3.188
Enterprise value¥B
10.88
12.75
15.51
18.17
21.53
25.53
27.13
29.36
33.85
34.13
2.737
9.65%
13.53%
87
8.366
LT debt¥B
4.148
3.894
3.514
3.423
3.612
3.663
3.836
3.565
3.299
3.299
2.391
(1.80%)
(2.08%)
13
Revenue
¥13.03B
8.57%
1.00×
Cost of revenue
¥9.124B
8.57%
1.00×
Operating expenses
¥2.261B
7.97%
0.95×
Goodwill & intangibles
16.92%