1.739
Revenue¥B
1.381
1.466
1.543
1.608
1.719
1.838
1.984
2.097
2.269
2.434
1.807
7.20%
6.58%
94
2.63
Revenue growth%
26.47
28.28
28.13
27.47
27.72
25.74
28.73
28.24
25.66
27.07
19.07
27.07
27.60
86
27.85
Gross margin%
23.57
24.38
23.59
23.87
23.85
25.31
23.16
23.48
20.88
18.51
21.95
23.16
23.58
83
24.94
Operating margin%
27.66
25.92
28.11
30.25
28.33
25.81
27.98
30.63
30.70
31.29
22.77
30.63
28.22
11
28.64
Net margin%
14.54
14.31
14.92
17.14
14.71
16.01
16.74
17.89
20.80
20.84
15.76
17.89
16.37
18
34.36
P/E ratio (avg)x
9.381
10.31
10.55
11.32
11.30
11.16
12.32
13.09
13.52
16.32
35.58
13.09
11.31
13
26.11
EV/EBITx
10.88
11.07
11.28
10.28
11.16
9.947
9.918
10.25
9.674
8.382
27.83
9.918
10.26
36
16.40
FCF yield (avg)%
33.32
35.78
34.59
35.16
36.02
37.97
39.06
38.70
39.58
39.78
6.05
39.06
36.99
60
24.99
FCF margin%
22.09
24.22
23.05
22.45
22.39
20.10
19.62
21.13
20.55
20.71
15.86
20.55
21.61
42
0.745
FCF / Net incomex
0.139
0.131
0.118
0.126
0.125
0.134
0.126
0.124
0.114
0.120
1.678
0.124
0.126
50
11.12
ROIC%
25.00
27.34
28.45
29.90
31.23
31.75
33.40
31.89
30.13
31.48
19.26
31.75
30.68
88
8.14
Return on equity%
13.34
10.90
12.51
11.05
13.49
13.18
12.67
13.73
11.67
11.45
12.50
12.67
12.59
66
6.69
Return on assets%
7.68
5.43
4.71
2.87
5.64
6.71
4.79
2.39
3.57
5.23
16.81
4.79
5.01
30
201.54
EPS¥
213.17
244.23
277.56
277.00
306.58
356.55
369.69
358.92
419.98
435.64
217.07
7.28%
7.71%
—
19.49
EPS growth%
12.21
9.51
6.55
7.03
9.16
11.95
11.32
13.69
10.93
10.18
4.05
11.32
10.55
40
42.20
Bookvalue per sh¥
181.27
172.19
190.56
180.65
173.06
176.38
165.61
173.61
165.61
154.67
162.86
(2.22%)
(1.29%)
—
112.20
FCF per share¥
79.36
93.08
102.10
107.36
119.24
139.89
153.67
185.33
190.21
187.18
122.59
9.44%
9.36%
—
142.97
Dividend per sh¥
114.70
132.86
143.62
159.30
154.48
167.05
186.70
181.38
209.35
248.48
264.59
9.97%
7.67%
—
12.24
Div yield (avg)%
9.68
11.40
11.83
11.34
12.48
15.42
14.63
15.09
12.14
9.79
13.35
14.63
11.98
66
14.90
Payout ratio%
1.94
0.40
0.40
0.40
0.40
2.78
5.43
3.21
3.44
6.40
27.44
3.44
2.36
12
4.078
Shares (diluted)M
3.858
4.121
4.558
4.116
4.295
4.032
4.516
4.130
3.759
3.565
4.200
(3.65%)
0.05%
17
9.56
Buyback yield%
12.30
14.27
15.97
16.47
19.03
17.67
16.98
18.75
21.41
20.02
9.23
18.75
17.32
31
1.500
D/E ratiox
1.020
0.929
0.922
0.886
0.900
0.846
0.855
0.939
0.919
0.904
0.177
0.904
0.912
75
0.617
Enterprise value¥B
2.142
2.489
2.978
3.405
3.679
3.826
3.805
4.159
4.932
5.330
0.210
7.69%
9.81%
56
1.800
LT debt¥B
0.565
0.507
0.475
0.466
0.437
0.478
0.415
0.388
0.358
0.346
1.285
(4.54%)
(4.76%)
23
Revenue
¥2.434B
6.58%
1.00×
Cost of revenue
¥1.400B
6.72%
1.01×
Operating expenses
¥559.8M
6.55%
1.00×
Goodwill & intangibles
15.55%