4.488
Revenue¥B
4.188
4.529
4.771
5.035
5.449
5.925
6.228
6.769
7.096
7.650
4.696
7.02%
6.96%
17
20.99
Revenue growth%
17.88
18.48
19.20
21.35
18.65
17.30
16.41
18.22
18.72
21.16
12.55
18.22
18.57
95
25.61
Gross margin%
20.05
21.07
18.24
15.34
13.27
11.10
9.64
7.48
6.44
4.47
23.91
7.48
12.18
63
23.49
Operating margin%
7.83
6.69
7.45
7.40
7.52
5.34
8.32
9.48
11.62
13.30
28.15
9.48
7.68
49
24.66
Net margin%
8.83
7.84
8.70
11.59
12.42
10.46
11.40
10.77
9.66
7.24
2.68
10.46
10.06
22
19.99
P/E ratio (avg)x
20.29
23.26
22.16
23.61
24.21
25.22
24.56
25.02
27.01
29.96
17.04
25.22
24.39
30
22.02
EV/EBITx
13.49
13.74
14.57
15.03
16.00
15.96
15.92
16.10
14.20
12.88
10.40
15.92
14.80
33
19.76
FCF yield (avg)%
11.47
10.05
9.55
7.96
7.96
9.16
9.46
7.44
9.40
9.69
23.39
9.40
9.43
41
25.09
FCF margin%
19.46
22.41
19.56
16.77
14.46
15.76
15.27
13.54
13.65
16.59
8.90
15.27
16.18
81
0.414
FCF / Net incomex
0.962
0.953
1.014
1.064
0.954
0.895
0.765
0.748
0.714
0.720
1.487
0.748
0.924
54
16.01
ROIC%
25.67
23.93
21.70
21.17
22.79
24.55
25.25
24.02
25.65
22.94
3.18
24.55
23.98
85
17.19
Return on equity%
23.13
25.60
28.44
29.93
31.56
30.84
29.89
27.40
27.16
25.81
27.87
27.40
27.92
62
25.90
Return on assets%
22.61
20.12
17.78
15.82
13.51
10.97
13.85
12.24
10.40
12.19
22.64
12.19
13.68
18
376.61
EPS¥
392.65
402.07
446.71
507.19
470.82
538.23
541.76
601.42
651.69
663.96
399.56
7.12%
6.89%
—
12.75
EPS growth%
17.48
16.15
15.15
16.55
15.60
17.44
16.70
16.30
18.20
17.22
9.52
17.22
16.63
6
1,146
Bookvalue per sh¥
323.49
378.23
438.54
466.39
560.69
574.09
612.39
596.83
692.80
709.60
491.86
4.82%
8.23%
—
449.74
FCF per share¥
2,245
2,378
2,614
2,533
2,388
2,460
2,869
3,074
2,949
3,406
929.53
7.36%
5.75%
—
1,403
Dividend per sh¥
1,208
1,100
1,143
1,077
1,083
1,183
1,147
1,200
1,234
1,364
1,081
4.73%
1.72%
—
18.28
Div yield (avg)%
17.82
20.39
22.73
20.64
21.44
20.81
19.55
18.31
17.65
17.13
7.49
18.31
19.97
15
11.93
Payout ratio%
29.71
27.01
29.10
27.18
28.85
26.14
23.22
24.68
24.03
26.60
3.50
24.68
26.80
36
2.092
Shares (diluted)M
2.389
2.741
2.609
2.945
2.848
3.012
3.327
3.293
3.284
3.741
2.021
5.61%
5.66%
55
26.50
Buyback yield%
19.86
22.14
23.84
22.83
21.27
19.28
19.28
20.87
22.93
21.03
8.67
20.87
21.15
45
1.578
D/E ratiox
0.628
0.550
0.484
0.415
0.393
0.350
0.327
0.357
0.347
0.328
0.557
0.347
0.375
55
6.267
Enterprise value¥B
6.163
6.233
7.119
6.900
7.804
7.626
7.131
7.053
6.901
7.382
0.335
(1.11%)
3.17%
25
3.422
LT debt¥B
3.607
3.246
2.862
2.560
2.320
2.340
2.230
2.363
2.542
2.579
5.214
2.14%
(2.61%)
84
Revenue
¥7.650B
6.96%
1.00×
Cost of revenue
¥3.801B
6.66%
0.97×
Operating expenses
¥1.888B
7.64%
1.07×
Goodwill & intangibles
19.51%