0.776
Revenue¥B
4.853
5.106
5.403
5.677
5.855
6.027
6.349
6.721
7.147
0.851
0.839
4.71%
4.94%
43
20.21
Revenue growth%
15.30
17.78
16.53
16.76
16.31
14.31
13.85
13.25
13.44
4.18
10.14
13.85
14.81
82
3.83
Gross margin%
6.75
7.61
7.90
8.37
6.28
4.92
7.25
7.88
8.05
22.69
19.20
7.25
7.74
91
19.36
Operating margin%
14.39
15.61
18.23
16.80
15.33
15.23
17.67
19.78
19.09
27.55
29.55
17.67
16.21
51
23.61
Net margin%
11.80
11.23
12.06
9.48
7.67
6.87
4.93
5.81
8.45
21.37
22.26
6.87
8.96
68
33.14
P/E ratio (avg)x
28.96
31.68
36.97
43.92
47.37
53.05
57.06
58.71
59.37
9.587
18.60
57.06
45.64
32
23.82
EV/EBITx
48.75
48.70
48.05
54.58
58.06
56.83
61.16
65.07
66.10
27.79
9.593
61.16
55.71
44
15.70
FCF yield (avg)%
28.79
28.92
30.44
29.62
31.94
29.09
31.93
32.63
31.02
26.44
24.35
31.93
30.03
86
13.27
FCF margin%
16.78
19.53
16.86
17.49
18.10
20.59
18.84
19.88
21.44
14.38
16.30
19.88
18.47
49
0.434
FCF / Net incomex
0.674
0.640
0.747
0.869
0.855
0.918
1.032
0.991
0.996
0.837
1.430
0.991
0.862
58
10.13
ROIC%
8.57
10.51
12.67
12.63
11.05
10.81
11.51
10.33
12.19
19.75
24.77
11.05
10.93
32
21.25
Return on equity%
8.92
10.70
10.86
10.20
12.56
10.48
10.86
10.30
7.66
4.86
2.55
10.48
10.42
83
18.93
Return on assets%
0.40
1.88
0.40
0.40
2.99
0.92
0.53
0.40
1.46
14.51
12.97
0.92
0.46
14
275.08
EPS¥
465.47
480.67
466.28
468.32
456.95
435.56
493.60
537.22
495.93
294.00
295.60
1.15%
1.94%
—
15.69
EPS growth%
6.60
4.35
4.65
6.42
6.24
7.39
4.41
3.84
2.91
17.82
9.63
4.41
5.45
13
230.97
Bookvalue per sh¥
474.31
493.83
571.24
576.14
641.26
705.81
779.01
808.77
859.19
176.51
173.27
8.32%
8.74%
—
107.83
FCF per share¥
135.96
135.07
115.92
100.16
92.80
88.87
85.25
91.30
84.50
133.57
288.53
(3.34%)
(5.24%)
—
130.44
Dividend per sh¥
51.88
56.01
62.22
60.12
56.12
56.13
54.02
59.63
56.46
93.41
245.29
(1.25%)
1.63%
—
9.63
Div yield (avg)%
19.91
21.46
19.64
21.42
20.48
21.41
21.32
21.96
19.75
24.06
12.60
21.32
21.37
42
3.16
Payout ratio%
1.64
3.27
3.61
3.04
4.90
2.50
4.28
6.97
7.63
11.88
15.94
4.90
3.44
60
22.10
Shares (diluted)M
25.72
28.65
33.83
35.89
39.20
39.44
44.45
52.48
55.35
22.39
22.48
9.05%
8.75%
33
10.86
Buyback yield%
6.02
6.82
8.28
7.65
7.27
6.06
4.10
2.21
3.91
9.19
21.42
4.10
6.44
23
1.000
D/E ratiox
0.698
0.724
0.693
0.802
0.791
0.814
0.852
0.878
0.937
0.966
1.178
0.852
0.796
74
1.758
Enterprise value¥B
6.940
7.396
7.496
7.190
6.448
6.822
6.936
6.857
5.990
8.784
4.700
(3.58%)
(0.96%)
73
2.273
LT debt¥B
4.282
3.648
3.740
3.177
3.123
2.786
2.496
2.280
2.370
3.025
7.958
(5.69%)
(6.47%)
49
Revenue
¥7.147B
4.94%
1.00×
Cost of revenue
¥4.101B
4.97%
1.00×
Operating expenses
¥804.5M
4.92%
1.00×
Goodwill & intangibles
16.77%