4.700
Revenue¥B
6.579
7.128
7.578
8.009
8.342
8.711
9.127
9.832
10.34
11.14
5.218
5.96%
6.11%
78
2.82
Revenue growth%
11.89
10.76
13.50
14.14
14.63
16.17
17.81
17.69
18.64
20.32
4.78
17.81
15.40
10
28.50
Gross margin%
23.10
23.94
24.33
24.81
27.09
29.93
28.23
26.19
23.26
21.21
10.49
26.19
24.57
92
4.35
Operating margin%
18.56
20.34
20.77
21.02
20.46
20.82
21.83
18.87
21.05
22.05
21.57
21.05
20.80
51
26.06
Net margin%
34.12
31.48
33.71
31.08
30.79
32.09
29.65
30.05
29.14
28.65
13.00
29.65
30.94
38
27.33
P/E ratio (avg)x
27.53
25.51
25.69
24.16
25.76
24.66
25.67
26.09
27.69
25.68
23.62
25.68
25.68
68
10.11
EV/EBITx
16.06
17.76
15.98
15.60
16.93
17.44
15.76
14.95
13.49
15.19
20.99
15.19
15.87
47
10.63
FCF yield (avg)%
19.34
18.78
19.76
22.56
21.90
23.58
25.95
25.74
26.21
26.43
24.31
25.95
23.07
27
3.73
FCF margin%
28.08
29.42
29.86
30.45
30.59
29.33
29.30
26.52
24.46
24.13
24.06
26.52
29.32
11
1.359
FCF / Net incomex
0.996
0.977
1.055
1.142
1.036
1.093
1.099
1.094
1.201
1.097
1.742
1.097
1.093
57
10.07
ROIC%
22.24
24.16
23.95
21.20
24.05
26.15
23.89
26.45
27.09
26.41
23.40
26.41
24.11
25
15.84
Return on equity%
14.09
15.63
14.82
14.85
17.05
17.73
19.74
17.44
16.28
18.22
11.48
17.73
16.67
59
8.12
Return on assets%
26.36
27.54
25.87
23.51
20.91
22.22
24.80
22.36
20.71
23.18
15.56
22.36
23.35
25
232.47
EPS¥
131.04
145.47
142.83
148.00
158.26
159.19
150.29
144.38
152.54
138.35
243.38
(2.65%)
0.84%
—
9.28
EPS growth%
11.43
9.85
6.95
8.57
8.76
11.20
11.03
11.38
9.17
11.56
23.05
11.20
10.44
67
232.89
Bookvalue per sh¥
171.27
152.92
157.22
149.82
144.68
130.23
125.52
122.63
135.23
148.45
43.03
0.52%
(1.52%)
—
190.46
FCF per share¥
79.77
87.62
99.85
98.91
108.30
128.94
149.47
146.13
148.65
173.66
51.95
9.90%
9.75%
—
35.51
Dividend per sh¥
68.10
61.81
63.20
66.74
72.52
76.34
71.11
69.03
73.70
68.04
82.48
(1.27%)
(1.03%)
—
12.12
Div yield (avg)%
26.62
25.66
25.30
28.03
27.06
29.04
27.01
26.90
25.50
23.42
19.84
26.90
26.76
16
21.92
Payout ratio%
10.63
10.23
7.33
5.17
7.94
5.02
6.38
8.60
6.15
3.48
29.71
6.15
6.86
21
32.11
Shares (diluted)M
23.82
23.10
21.59
20.12
17.93
17.88
19.01
20.43
19.65
18.69
32.60
0.84%
(3.42%)
90
11.84
Buyback yield%
21.83
21.46
18.82
19.91
17.28
18.77
17.69
17.52
18.46
20.09
13.77
18.46
18.80
77
1.271
D/E ratiox
2.370
2.224
2.104
2.298
2.204
2.067
1.933
1.888
1.814
1.742
1.469
1.888
2.085
72
7.700
Enterprise value¥B
7.959
7.581
6.640
6.223
6.741
6.049
5.496
4.841
4.299
4.116
5.984
(9.40%)
(5.88%)
53
5.789
LT debt¥B
3.989
3.924
4.087
3.738
3.822
3.950
3.570
3.893
3.808
4.261
5.388
2.20%
1.11%
61
Revenue
¥11.14B
6.11%
1.00×
Cost of revenue
¥6.602B
6.38%
1.03×
Operating expenses
¥1.176B
5.52%
0.95×