1.436
Revenue¥B
2.230
2.208
2.218
2.294
2.371
2.421
2.429
2.494
2.571
2.623
1.551
2.04%
1.52%
42
18.62
Revenue growth%
16.91
19.57
21.53
19.48
20.56
19.83
18.96
16.08
18.41
16.17
10.69
18.41
19.22
90
27.32
Gross margin%
15.50
14.65
15.49
15.95
13.38
14.57
16.29
13.67
11.46
14.35
6.46
14.35
14.61
15
29.17
Operating margin%
29.57
31.12
32.84
33.86
30.87
31.48
31.25
34.09
31.16
30.10
17.13
31.25
31.20
93
7.86
Net margin%
22.88
23.18
20.48
20.19
20.57
18.35
16.11
16.80
17.64
20.15
13.78
17.64
20.17
35
34.34
P/E ratio (avg)x
9.595
9.646
9.734
9.409
9.037
8.190
7.392
7.727
8.143
7.630
17.61
7.727
8.613
15
22.10
EV/EBITx
37.05
41.60
45.28
45.04
47.24
44.80
43.56
41.41
44.33
49.95
14.19
44.33
44.56
68
6.71
FCF yield (avg)%
12.01
11.84
14.73
16.62
16.59
14.30
16.93
17.61
16.99
14.45
12.92
16.93
15.66
43
23.19
FCF margin%
17.98
20.05
18.97
16.24
14.35
13.07
11.10
13.94
15.04
17.30
13.10
13.94
15.64
85
0.646
FCF / Net incomex
0.382
0.384
0.337
0.367
0.370
0.392
0.370
0.367
0.389
0.386
1.163
0.386
0.376
24
20.82
ROIC%
10.07
11.30
13.22
13.99
16.61
16.63
17.84
18.84
17.74
19.62
20.05
17.84
16.62
81
6.43
Return on equity%
21.03
20.71
22.53
22.02
22.06
24.37
24.33
25.74
26.11
24.61
12.04
24.61
23.43
61
24.89
Return on assets%
23.13
21.84
20.70
21.11
20.79
20.20
17.40
15.07
13.53
11.14
21.72
15.07
20.45
41
75.23
EPS¥
152.86
143.36
151.94
144.38
136.88
145.48
157.76
150.91
153.36
156.36
83.41
2.70%
1.04%
—
19.92
EPS growth%
7.32
4.87
7.12
5.07
3.31
1.99
4.66
6.81
4.33
2.27
16.88
4.33
4.77
13
68.66
Bookvalue per sh¥
47.45
48.77
46.76
43.17
41.60
39.13
35.69
33.69
35.45
35.11
82.17
(3.34%)
(3.71%)
—
54.83
FCF per share¥
25.95
25.73
24.51
25.07
24.82
26.08
23.34
25.58
23.39
22.05
50.81
(2.34%)
(2.47%)
—
67.83
Dividend per sh¥
119.33
121.30
113.81
115.31
103.70
102.47
98.78
92.59
90.73
90.22
102.69
(2.75%)
(3.43%)
—
16.44
Div yield (avg)%
9.75
7.16
7.53
5.14
6.93
6.08
7.78
6.99
9.14
7.90
29.39
7.78
7.34
69
15.25
Payout ratio%
2.44
4.21
5.00
7.01
4.71
1.88
0.40
2.01
4.29
3.96
12.21
2.01
4.08
76
10.05
Shares (diluted)M
14.61
15.40
15.61
16.90
19.71
22.96
22.89
24.59
28.77
29.67
9.814
8.52%
8.15%
34
20.93
Buyback yield%
24.53
25.63
27.06
26.42
23.79
22.78
25.66
26.40
26.68
28.88
25.52
26.40
26.03
78
1.101
D/E ratiox
1.248
1.225
1.398
1.368
1.418
1.320
1.442
1.400
1.317
1.461
0.923
1.400
1.383
68
1.393
Enterprise value¥B
2.357
2.150
2.320
2.266
2.303
2.343
2.412
2.551
2.669
2.729
2.346
3.45%
1.79%
50
0.815
LT debt¥B
0.730
0.833
0.849
0.974
0.968
1.072
1.026
1.147
1.240
1.230
1.085
4.91%
5.64%
18
Revenue
¥2.623B
1.52%
1.00×
Cost of revenue
¥1.685B
1.34%
0.98×
Operating expenses
¥284.5M
1.45%
0.99×
Goodwill & intangibles
18.88%