3.685
Revenue¥B
5.809
5.892
6.007
6.181
6.401
6.427
6.687
6.838
7.023
7.258
3.793
2.55%
2.66%
17
24.66
Revenue growth%
18.26
17.19
14.99
14.68
12.21
11.79
11.06
12.02
10.12
8.80
25.02
11.06
12.12
59
7.64
Gross margin%
22.31
24.29
26.51
27.85
29.30
27.46
26.50
27.08
25.29
25.41
11.03
26.50
26.51
53
29.82
Operating margin%
10.80
10.87
11.99
13.80
11.55
9.23
6.55
3.86
2.32
0.40
17.82
3.86
10.01
32
21.00
Net margin%
14.66
16.81
17.52
15.95
15.12
13.41
13.78
15.29
15.53
18.33
24.28
15.29
15.41
15
20.21
P/E ratio (avg)x
44.96
49.77
51.03
58.75
60.08
66.39
65.33
75.14
83.50
90.66
29.93
75.14
62.71
59
31.51
EV/EBITx
39.72
44.89
47.34
46.58
55.52
63.92
65.21
75.14
87.15
96.25
16.36
75.14
59.72
36
27.83
FCF yield (avg)%
15.71
18.37
18.45
15.48
17.12
15.55
16.96
14.15
13.38
16.28
27.65
15.55
15.99
9
18.65
FCF margin%
19.40
16.96
16.07
14.85
16.41
15.22
12.93
10.68
10.05
11.25
29.79
11.25
15.04
86
1.384
FCF / Net incomex
0.436
0.436
0.387
0.347
0.326
0.323
0.335
0.332
0.357
0.359
0.239
0.335
0.352
75
20.62
ROIC%
1.65
0.77
1.77
3.80
6.61
6.92
7.23
8.07
9.03
7.29
8.23
7.29
6.77
29
21.60
Return on equity%
15.54
18.04
19.00
18.08
18.37
18.72
19.96
20.68
23.11
23.08
3.85
20.68
18.86
40
10.66
Return on assets%
20.23
20.49
22.01
23.26
22.34
20.51
18.79
20.25
22.22
22.04
13.61
20.51
21.26
14
104.55
EPS¥
71.97
75.92
66.64
66.05
63.62
67.69
73.73
71.91
74.34
72.98
107.99
2.78%
0.06%
—
14.09
EPS growth%
18.89
18.10
17.74
16.44
15.40
16.63
17.47
18.07
18.60
19.07
9.26
18.07
17.90
77
182.55
Bookvalue per sh¥
102.29
117.58
120.25
119.13
114.40
121.62
116.93
118.58
130.61
127.76
30.31
2.23%
3.30%
—
90.31
FCF per share¥
111.78
120.36
126.06
123.70
124.18
145.41
153.40
168.24
184.93
201.61
49.26
10.18%
6.95%
—
145.60
Dividend per sh¥
139.03
139.78
137.14
147.31
167.44
184.01
185.23
189.84
191.04
191.17
157.38
2.69%
4.26%
—
20.01
Div yield (avg)%
14.19
14.59
11.93
9.06
9.94
12.63
15.02
13.80
12.80
15.52
7.78
13.80
13.30
30
6.65
Payout ratio%
27.43
26.94
24.57
23.40
24.33
26.51
26.90
24.78
26.66
26.77
18.31
26.66
26.59
89
50.58
Shares (diluted)M
54.51
58.51
61.17
65.99
72.16
72.42
80.00
74.14
73.60
73.80
49.11
0.45%
2.37%
10
3.98
Buyback yield%
10.84
12.79
12.73
13.29
14.87
13.10
12.54
11.48
12.15
11.68
21.49
12.15
12.64
27
1.301
D/E ratiox
1.639
1.802
1.662
1.584
1.564
1.620
1.542
1.670
1.860
1.687
0.851
1.670
1.651
47
10.13
Enterprise value¥B
5.065
5.045
5.612
6.486
7.003
7.245
7.954
8.827
10.67
12.61
4.409
12.48%
9.86%
82
1.006
LT debt¥B
11.11
10.93
11.41
11.70
13.79
14.42
14.63
15.83
17.80
17.51
4.029
4.89%
6.03%
37
Revenue
¥7.258B
2.66%
1.00×
Cost of revenue
¥3.702B
2.81%
1.01×
Operating expenses
¥1.006B
2.06%
0.94×