0.595
Revenue¥B
1.204
1.226
1.261
1.321
1.365
1.407
1.473
1.513
1.593
1.660
0.645
3.98%
3.80%
35
28.32
Revenue growth%
24.23
22.58
23.73
22.67
22.43
20.20
21.19
20.38
22.61
22.91
10.07
21.19
22.60
50
21.96
Gross margin%
5.00
7.41
7.03
4.34
1.55
4.19
2.00
2.87
2.72
3.63
17.69
2.87
3.91
91
24.47
Operating margin%
6.53
4.91
7.23
9.01
8.95
11.23
9.90
12.76
10.64
8.34
29.53
10.64
8.98
26
15.76
Net margin%
12.21
11.22
8.51
7.69
7.42
5.90
7.08
6.08
6.32
5.53
6.76
6.08
7.25
18
34.95
P/E ratio (avg)x
16.98
19.28
20.00
19.17
21.82
22.29
22.07
22.06
23.36
24.41
15.67
22.29
21.94
36
24.56
EV/EBITx
8.224
8.894
9.411
8.856
9.997
9.783
9.445
9.366
9.847
9.241
35.10
9.445
9.389
64
13.30
FCF yield (avg)%
2.79
4.45
5.98
5.03
5.18
4.75
5.06
7.73
5.46
4.24
3.84
5.06
5.04
45
24.85
FCF margin%
34.96
34.81
32.64
31.54
31.41
34.23
34.72
36.79
36.63
34.21
26.02
34.72
34.48
85
1.107
FCF / Net incomex
1.729
1.719
1.601
1.695
1.732
1.779
1.872
2.082
2.093
1.860
0.276
1.872
1.756
39
6.82
ROIC%
29.60
26.75
27.33
26.82
23.90
26.38
24.61
23.60
24.03
22.13
5.30
24.03
25.49
13
20.45
Return on equity%
14.41
16.69
16.16
16.67
16.92
15.67
15.83
14.06
11.69
11.59
27.13
14.06
15.75
42
3.60
Return on assets%
5.83
4.33
5.68
4.56
3.96
6.18
9.02
7.70
10.62
8.02
14.52
8.02
6.00
78
221.16
EPS¥
173.00
161.19
173.13
169.80
170.83
165.53
175.75
198.99
228.30
232.58
245.13
6.37%
2.57%
—
12.37
EPS growth%
5.54
7.09
8.54
7.19
4.93
7.35
7.70
6.29
8.49
9.43
22.69
7.70
7.27
56
41.80
Bookvalue per sh¥
143.05
139.10
122.58
128.02
126.51
130.18
129.00
128.37
111.55
108.67
133.67
(2.99%)
(3.90%)
—
138.35
FCF per share¥
197.51
202.61
222.01
209.61
218.44
227.85
214.57
201.58
194.98
186.12
141.22
(3.15%)
(0.91%)
—
112.05
Dividend per sh¥
181.95
200.78
204.01
193.95
192.44
197.00
228.04
211.74
238.33
225.19
157.53
3.19%
3.41%
—
9.19
Div yield (avg)%
23.00
22.97
22.76
24.96
22.01
20.82
18.58
20.07
19.63
18.88
13.40
19.63
21.42
90
2.14
Payout ratio%
11.75
10.84
8.68
11.32
11.79
14.52
11.74
14.38
11.98
9.32
8.15
11.98
11.74
74
5.181
Shares (diluted)M
5.753
6.422
7.314
8.022
8.091
7.741
8.198
8.283
7.725
8.017
5.171
(0.18%)
3.06%
73
24.89
Buyback yield%
25.46
23.13
21.12
22.94
25.00
26.31
26.69
24.48
25.20
27.75
29.77
26.31
25.10
45
1.697
D/E ratiox
1.033
0.919
1.035
1.037
1.000
1.087
1.116
1.039
1.082
1.192
0.125
1.087
1.038
44
1.353
Enterprise value¥B
2.013
1.749
1.883
2.002
2.202
2.402
2.201
2.257
2.362
2.583
1.048
3.24%
3.51%
16
1.413
LT debt¥B
1.025
1.021
1.039
1.014
1.075
1.014
1.046
1.020
0.919
0.839
1.159
(4.83%)
(3.25%)
42
Revenue
¥1.660B
3.80%
1.00×
Cost of revenue
¥1.074B
3.35%
0.96×
Operating expenses
¥270.4M
4.58%
1.08×
Goodwill & intangibles
20.34%