1.868
Revenue¥B
5.532
6.001
6.348
6.788
7.254
7.895
8.719
9.499
10.25
11.15
2.063
8.98%
8.09%
36
2.40
Revenue growth%
19.51
17.08
16.34
18.80
21.57
22.83
25.51
25.50
25.54
25.56
17.86
25.51
22.20
73
26.50
Gross margin%
16.84
15.92
14.01
14.51
12.21
12.73
13.08
11.95
9.56
11.67
14.75
11.95
12.90
24
24.45
Operating margin%
25.84
26.50
27.42
27.39
26.26
27.68
26.89
25.38
25.15
27.11
17.50
26.89
26.70
90
8.82
Net margin%
11.71
10.83
8.45
10.41
9.86
8.97
9.95
9.73
12.29
13.31
2.77
9.95
10.18
58
20.97
P/E ratio (avg)x
21.35
20.43
20.84
21.64
22.71
20.33
20.52
18.96
17.03
14.78
8.685
18.96
20.48
44
38.00
EV/EBITx
26.97
25.62
25.02
23.22
20.01
20.89
21.14
20.42
19.79
20.72
14.99
20.72
21.02
44
3.13
FCF yield (avg)%
8.58
9.77
10.50
7.74
7.04
7.39
5.93
5.41
2.47
0.40
18.10
5.41
7.22
79
22.76
FCF margin%
16.26
14.89
17.34
17.67
18.10
17.78
17.51
17.23
17.91
16.89
7.26
17.51
17.43
47
0.163
FCF / Net incomex
0.701
0.634
0.629
0.648
0.702
0.694
0.610
0.641
0.641
0.564
0.915
0.641
0.641
51
23.07
ROIC%
4.69
3.35
2.04
4.66
1.97
2.96
4.41
3.18
5.02
6.76
16.22
4.41
3.88
7
27.22
Return on equity%
14.61
16.36
15.71
17.43
16.33
13.99
15.40
12.67
14.55
15.39
6.49
14.55
15.39
71
22.51
Return on assets%
31.47
34.16
36.18
38.03
40.25
42.30
45.20
47.90
48.47
48.58
10.29
47.90
41.28
32
219.65
EPS¥
148.79
157.79
156.49
146.06
155.79
155.36
153.05
132.69
115.93
98.94
231.57
(8.68%)
(5.03%)
—
2.78
EPS growth%
25.07
24.17
26.94
26.78
24.79
24.42
21.73
22.93
22.71
21.05
9.05
22.71
24.29
6
134.27
Bookvalue per sh¥
121.08
107.16
99.68
86.27
81.43
84.94
82.86
89.96
84.47
87.60
157.89
1.47%
(2.69%)
—
212.13
FCF per share¥
204.70
228.45
240.31
274.56
317.17
312.78
316.44
320.70
317.57
316.25
205.15
(0.06%)
4.58%
—
218.97
Dividend per sh¥
167.00
168.88
178.90
170.32
201.41
209.79
207.08
206.97
213.69
253.21
99.59
4.68%
4.40%
—
11.89
Div yield (avg)%
22.46
19.73
20.81
19.36
18.72
20.37
22.47
20.78
18.10
19.25
14.43
20.37
20.05
11
18.41
Payout ratio%
13.92
15.38
12.75
15.07
13.52
15.74
16.70
15.53
17.62
15.87
11.51
15.87
15.46
86
25.76
Shares (diluted)M
22.70
23.95
25.83
24.04
22.06
23.76
24.12
22.04
21.13
18.94
26.64
(3.00%)
(2.71%)
34
8.07
Buyback yield%
25.09
24.83
27.74
29.05
28.71
31.55
31.94
29.88
32.62
29.87
22.02
31.55
29.46
92
0.759
D/E ratiox
1.265
1.461
1.624
1.837
2.048
2.068
2.427
2.807
3.121
3.234
1.644
2.807
2.058
60
10.20
Enterprise value¥B
11.75
11.18
12.28
12.32
12.13
11.56
11.07
11.13
10.58
10.43
6.838
(2.97%)
(0.10%)
59
9.771
LT debt¥B
7.404
7.872
8.608
8.535
9.214
10.42
9.531
9.141
9.085
8.838
1.832
(0.83%)
0.68%
32
Revenue
¥11.15B
8.09%
1.00×
Cost of revenue
¥5.722B
8.09%
1.00×
Operating expenses
¥2.693B
8.56%
1.04×
Goodwill & intangibles
18.85%