4.764
Revenue¥B
6.760
7.185
7.537
8.225
8.791
9.538
10.25
10.98
11.83
12.58
4.975
7.44%
7.01%
59
8.72
Revenue growth%
16.97
18.36
17.85
20.03
20.25
22.74
23.76
22.24
22.65
21.33
14.93
22.65
20.79
48
5.36
Gross margin%
5.34
3.50
4.78
4.46
5.49
6.83
9.36
6.69
5.68
5.95
2.36
6.69
5.59
79
28.08
Operating margin%
2.38
2.09
0.40
1.28
0.40
1.13
3.31
0.60
0.70
1.91
17.73
1.13
1.20
52
18.84
Net margin%
19.52
18.48
17.76
16.53
17.01
15.19
12.50
14.74
12.59
10.84
29.78
12.59
15.86
22
36.81
P/E ratio (avg)x
34.98
36.07
37.52
36.58
41.72
47.01
50.75
56.13
57.39
59.93
35.09
56.13
44.36
59
18.30
EV/EBITx
56.05
52.63
48.71
45.84
44.82
45.61
43.90
42.84
39.84
39.19
9.338
42.84
45.22
91
9.83
FCF yield (avg)%
26.78
26.19
23.33
22.34
20.47
20.96
20.68
23.27
23.85
25.11
8.35
23.27
23.30
47
4.95
FCF margin%
21.97
24.36
22.99
22.35
22.78
22.55
23.11
22.35
21.75
22.34
20.34
22.35
22.45
61
1.085
FCF / Net incomex
1.678
1.754
1.809
1.995
2.110
2.382
2.764
3.176
3.529
3.370
1.320
3.176
2.246
24
29.82
ROIC%
7.42
7.44
7.83
6.51
5.08
5.70
4.30
2.16
1.99
2.37
20.16
2.37
5.39
6
14.83
Return on equity%
31.14
30.89
27.95
28.68
27.25
29.11
29.11
29.94
30.82
32.93
19.16
29.94
29.52
23
8.14
Return on assets%
27.97
28.26
25.69
27.68
28.36
30.77
30.76
31.82
33.22
34.76
27.13
31.82
29.56
60
77.03
EPS¥
112.97
117.71
121.30
122.31
138.86
165.23
186.17
185.70
199.35
219.04
83.46
9.54%
6.96%
—
29.14
EPS growth%
24.12
25.68
23.67
23.50
25.04
24.17
26.39
26.12
28.26
30.86
25.11
26.39
25.36
92
123.99
Bookvalue per sh¥
120.07
106.59
114.71
120.72
127.57
131.17
115.20
126.89
138.84
152.67
150.45
3.66%
2.48%
—
183.35
FCF per share¥
23.94
25.31
24.38
24.48
26.07
24.29
25.21
26.00
23.37
25.31
68.58
(0.59%)
(0.15%)
—
132.30
Dividend per sh¥
334.31
389.23
431.81
461.22
473.64
512.67
541.45
531.75
563.30
679.07
70.51
7.47%
7.06%
—
19.38
Div yield (avg)%
8.27
11.16
9.62
9.43
10.19
10.63
10.21
9.04
10.63
11.50
24.98
10.63
10.20
49
27.47
Payout ratio%
16.13
15.11
14.77
14.32
16.29
17.98
18.44
16.29
17.95
17.18
12.64
17.95
16.29
21
21.10
Shares (diluted)M
25.66
24.61
23.03
24.02
23.44
22.65
20.47
20.70
19.41
20.76
21.52
(2.40%)
(1.23%)
52
20.44
Buyback yield%
17.48
18.71
15.93
18.19
16.41
19.18
19.62
18.21
20.69
20.98
22.24
19.62
18.46
8
1.216
D/E ratiox
1.699
1.862
1.822
2.111
2.204
2.305
2.549
2.633
2.535
2.477
1.680
2.535
2.254
34
1.265
Enterprise value¥B
1.097
1.049
1.007
1.057
1.091
1.210
1.271
1.282
1.291
1.223
3.957
2.32%
1.26%
21
2.585
LT debt¥B
4.009
3.792
3.968
3.654
3.823
3.328
3.219
2.873
3.093
3.357
6.770
(2.56%)
(0.99%)
9
Revenue
¥12.58B
7.01%
1.00×
Cost of revenue
¥7.000B
7.18%
1.02×
Operating expenses
¥2.516B
6.84%
0.98×
Goodwill & intangibles
15.61%