3.566
Revenue¥B
4.573
4.954
5.322
5.640
6.139
6.710
7.250
7.733
8.456
9.202
3.654
8.43%
7.85%
16
20.03
Revenue growth%
22.29
22.03
20.01
21.56
20.72
23.11
22.21
25.19
22.78
20.85
7.19
22.78
22.12
26
5.56
Gross margin%
20.97
23.34
23.71
21.64
21.23
20.05
20.14
18.03
16.59
14.70
20.72
18.03
20.56
84
18.26
Operating margin%
8.28
9.03
9.40
7.61
9.55
12.20
10.29
10.52
11.68
8.72
23.15
10.52
9.47
10
8.99
Net margin%
21.78
19.58
19.43
20.45
19.65
21.84
22.47
22.21
20.63
22.14
25.19
22.14
21.21
31
16.42
P/E ratio (avg)x
22.36
26.76
26.11
28.79
32.08
33.94
38.87
46.50
45.50
46.69
9.636
45.50
33.01
10
34.28
EV/EBITx
12.13
11.34
10.94
12.67
13.86
15.53
15.70
17.53
19.32
19.34
30.71
17.53
14.69
39
24.02
FCF yield (avg)%
7.58
5.54
7.63
7.05
9.33
9.71
12.33
14.23
13.28
12.55
19.05
12.55
9.52
39
13.05
FCF margin%
22.16
19.39
19.55
18.44
18.36
19.58
17.09
15.18
14.29
12.22
5.27
15.18
18.40
84
1.697
FCF / Net incomex
1.072
1.084
1.058
1.097
1.027
0.965
0.927
0.966
1.063
1.132
0.215
0.966
1.061
57
20.53
ROIC%
20.60
18.66
16.00
16.76
17.06
14.28
11.87
12.82
10.88
8.52
24.85
11.87
15.14
87
24.68
Return on equity%
14.75
16.92
14.93
14.78
17.66
20.63
22.44
20.60
20.12
18.04
20.77
20.60
17.85
64
6.40
Return on assets%
26.22
27.37
26.87
29.82
29.67
31.10
33.37
34.89
33.07
35.99
11.17
33.37
30.46
70
31.60
EPS¥
30.61
27.60
26.20
28.06
26.31
28.37
30.65
28.49
30.43
32.22
32.42
4.13%
1.11%
—
18.47
EPS growth%
7.11
4.79
7.33
4.98
6.64
7.58
5.49
3.43
5.52
3.53
24.09
5.49
5.50
16
87.55
Bookvalue per sh¥
64.54
74.28
69.98
74.44
79.55
89.39
93.17
91.34
100.29
91.70
92.46
2.88%
4.39%
—
28.63
FCF per share¥
49.10
48.71
51.80
50.20
50.97
50.21
48.72
47.34
50.82
51.85
92.64
0.34%
1.48%
—
61.55
Dividend per sh¥
31.04
35.79
38.87
41.78
42.31
41.20
42.79
43.12
49.36
52.45
31.34
4.39%
5.21%
—
9.46
Div yield (avg)%
18.28
20.59
22.88
23.20
23.80
24.55
25.35
25.52
28.05
29.69
2.27
25.52
24.18
31
5.26
Payout ratio%
14.26
14.18
15.57
15.36
17.58
16.55
14.16
11.86
10.89
8.43
20.82
11.86
14.22
17
49.43
Shares (diluted)M
55.55
58.70
52.99
54.95
55.00
55.33
56.40
61.69
57.95
50.96
50.22
(1.51%)
(1.24%)
6
28.29
Buyback yield%
0.40
1.14
3.63
5.64
3.48
1.64
1.70
0.40
0.40
1.33
19.26
1.33
1.48
61
0.813
D/E ratiox
1.588
1.557
1.695
1.829
1.844
2.040
1.886
1.830
2.012
2.168
1.778
2.012
1.837
58
4.719
Enterprise value¥B
6.299
6.108
5.989
5.533
5.300
4.964
5.252
5.354
5.771
5.110
5.167
(0.73%)
(3.49%)
72
3.245
LT debt¥B
7.344
6.850
6.531
5.883
5.686
6.153
5.496
5.426
5.909
6.201
6.815
1.75%
(1.65%)
74
Revenue
¥9.202B
7.85%
1.00×
Cost of revenue
¥4.791B
7.67%
0.98×
Operating expenses
¥1.216B
7.73%
0.99×
Goodwill & intangibles
18.33%
Cash and investments
15.47%
Spread over hurdle
61.69%