1.854
Revenue¥B
2.819
2.911
3.097
3.316
3.556
3.718
3.996
4.273
4.502
4.816
1.942
6.26%
6.08%
35
4.42
Revenue growth%
11.06
11.01
10.27
7.65
5.21
7.28
8.01
7.02
8.96
8.92
19.75
8.01
8.46
85
14.22
Gross margin%
9.86
11.09
12.21
11.79
9.13
7.75
5.03
2.28
0.40
0.40
4.41
2.28
8.44
78
2.76
Operating margin%
23.54
23.88
21.87
22.60
22.13
21.71
20.39
18.78
20.61
17.83
21.93
20.39
21.79
28
2.20
Net margin%
5.38
5.58
2.70
0.89
3.14
0.40
0.76
0.40
2.93
3.41
16.38
0.76
2.81
61
28.73
P/E ratio (avg)x
18.72
21.43
20.86
21.06
20.91
23.73
23.50
25.12
23.89
22.92
9.248
23.73
22.17
55
21.85
EV/EBITx
18.83
19.08
18.10
20.21
21.22
22.41
20.59
21.40
23.13
24.40
15.65
22.41
20.90
33
12.18
FCF yield (avg)%
8.03
6.29
5.77
8.47
9.42
10.30
8.95
11.52
14.09
12.10
25.41
11.52
9.18
56
24.49
FCF margin%
10.54
11.19
12.25
10.71
10.42
8.86
10.40
12.64
13.52
15.20
4.64
12.64
10.95
38
1.735
FCF / Net incomex
0.794
0.751
0.829
0.878
0.900
0.849
0.949
1.101
1.031
1.180
1.034
1.031
0.889
77
20.72
ROIC%
7.81
6.09
8.49
7.72
4.95
4.13
1.76
0.40
3.09
5.90
27.59
3.09
5.43
74
10.34
Return on equity%
6.79
6.64
4.29
1.48
3.72
2.63
1.06
0.40
0.40
0.40
8.48
0.40
2.06
27
16.17
Return on assets%
6.12
8.36
9.77
8.01
5.38
5.67
7.97
7.23
7.39
6.91
26.84
7.23
7.31
14
31.77
EPS¥
82.75
81.48
80.69
93.19
108.07
120.81
139.45
139.75
150.98
144.08
35.24
5.92%
5.10%
—
8.97
EPS growth%
10.19
9.47
9.03
8.96
10.91
8.85
7.37
4.77
4.99
6.14
28.59
6.14
8.91
11
49.33
Bookvalue per sh¥
61.27
55.17
57.10
61.78
53.35
47.82
44.13
47.35
51.11
44.13
59.16
(3.72%)
(2.32%)
—
15.86
FCF per share¥
41.15
46.29
48.59
52.39
53.19
50.54
47.99
54.17
57.79
52.34
42.27
(0.32%)
2.64%
—
15.05
Dividend per sh¥
60.14
64.76
63.24
64.55
69.38
73.38
69.51
73.91
80.51
75.51
60.67
1.71%
1.06%
—
13.61
Div yield (avg)%
15.27
14.76
11.80
10.34
12.64
14.55
16.89
14.52
15.86
17.62
8.09
15.86
14.66
27
9.55
Payout ratio%
22.90
21.75
18.89
20.57
17.60
15.91
16.47
18.74
17.71
14.71
25.83
16.47
18.23
6
33.00
Shares (diluted)M
39.93
42.86
38.81
37.97
41.41
43.89
46.97
44.27
47.78
45.30
33.21
1.81%
1.62%
45
14.61
Buyback yield%
26.23
28.66
29.78
27.58
28.13
29.87
30.45
29.55
28.61
26.83
10.86
29.55
28.64
91
1.198
D/E ratiox
0.419
0.419
0.498
0.579
0.586
0.635
0.715
0.844
0.922
0.951
0.595
0.844
0.611
50
3.952
Enterprise value¥B
2.865
2.964
3.370
3.650
3.979
4.028
4.680
5.028
5.118
5.784
3.866
7.77%
7.02%
74
4.615
LT debt¥B
1.972
1.681
1.785
1.729
1.705
1.564
1.355
1.339
1.416
1.381
3.369
(4.13%)
(3.13%)
82
Revenue
¥4.816B
6.08%
1.00×
Cost of revenue
¥3.372B
6.08%
1.00×
Operating expenses
¥963.8M
6.73%
1.06×
Goodwill & intangibles
16.90%