1.395
Revenue¥B
1.343
1.474
1.578
1.725
1.876
1.970
2.104
2.305
2.492
2.713
1.516
7.65%
8.19%
22
25.95
Revenue growth%
5.99
3.60
2.03
4.71
2.71
4.96
2.96
2.82
2.68
4.60
27.17
2.96
3.28
9
25.56
Gross margin%
25.87
23.35
22.84
20.14
18.50
17.58
18.27
18.50
19.26
21.09
3.11
18.50
19.70
56
9.42
Operating margin%
11.60
13.61
15.06
16.43
13.80
11.89
14.73
15.49
17.00
16.34
27.28
15.49
14.90
53
25.64
Net margin%
15.90
14.00
16.39
16.15
18.32
20.09
18.39
18.22
17.41
16.23
3.18
18.22
16.90
86
8.575
P/E ratio (avg)x
16.17
14.31
16.05
15.19
15.52
16.44
16.49
14.96
15.43
14.34
16.46
15.43
15.47
64
27.14
EV/EBITx
8.360
9.069
7.804
7.599
6.938
6.441
6.964
7.023
6.591
6.645
21.14
6.645
6.994
85
17.46
FCF yield (avg)%
12.26
14.85
16.49
15.04
13.32
12.19
9.79
7.38
4.45
3.63
6.91
7.38
12.23
8
25.19
FCF margin%
14.36
16.84
18.59
18.59
20.77
20.44
17.47
20.14
22.13
22.92
23.59
20.44
19.37
71
0.987
FCF / Net incomex
1.616
1.749
2.024
2.247
2.551
2.585
2.776
2.814
2.890
2.949
0.377
2.814
2.568
39
11.61
ROIC%
24.62
23.50
24.85
23.86
21.55
20.91
20.51
20.30
20.86
17.99
27.10
20.51
21.23
12
5.96
Return on equity%
22.10
24.79
24.55
26.22
25.84
28.48
28.06
27.52
27.32
24.67
12.41
27.52
26.03
8
4.85
Return on assets%
13.83
13.37
12.03
11.86
12.66
13.02
15.98
13.24
15.94
17.53
10.63
15.94
13.30
54
315.20
EPS¥
286.21
258.92
231.80
203.37
174.24
164.22
172.96
169.37
145.58
140.28
336.47
(4.24%)
(7.29%)
—
28.73
EPS growth%
32.13
30.50
28.34
30.85
28.54
29.03
29.77
29.47
27.11
28.76
18.05
29.03
29.25
81
1,558
Bookvalue per sh¥
1,474
1,496
1,480
1,709
1,978
2,196
2,272
2,243
2,228
2,592
952.82
5.56%
5.62%
—
1,003
FCF per share¥
1,922
2,093
2,016
1,934
1,890
2,105
2,492
2,713
2,830
2,731
1,828
7.64%
4.54%
—
1,492
Dividend per sh¥
1,871
1,624
1,469
1,287
1,139
1,065
959.70
964.01
899.09
810.30
1,331
(6.58%)
(9.38%)
—
7.73
Div yield (avg)%
19.44
19.01
16.02
17.89
15.82
14.16
15.99
18.83
18.51
17.20
10.22
17.20
17.54
92
17.18
Payout ratio%
2.27
1.22
0.40
0.40
2.58
5.54
3.15
5.98
6.63
5.58
27.69
5.58
2.87
59
1.018
Shares (diluted)M
1.368
1.381
1.395
1.348
1.376
1.406
1.556
1.596
1.651
1.596
1.024
3.01%
2.02%
77
5.95
Buyback yield%
23.57
24.73
24.01
25.46
25.55
26.44
25.29
22.86
23.72
25.87
12.41
25.29
25.01
72
0.668
D/E ratiox
1.514
1.514
1.695
1.744
1.802
1.947
1.953
1.968
1.895
2.086
1.608
1.953
1.849
89
0.489
Enterprise value¥B
3.464
3.961
4.369
4.699
5.048
5.961
7.157
7.996
9.447
9.629
0.374
13.79%
11.08%
56
1,774
LT debt¥M
425.6
402.9
373.2
334.7
330.4
334.7
294.9
268.4
239.9
251.0
567.3
(5.35%)
(6.21%)
87
Revenue
¥2.713B
8.19%
1.00×
Cost of revenue
¥1.538B
8.15%
1.00×
Operating expenses
¥443.0M
7.46%
0.94×
Goodwill & intangibles
20.04%