2.900
Revenue¥B
6.096
6.613
7.133
7.696
8.111
8.432
8.757
9.437
9.849
10.54
3.128
5.38%
6.23%
22
23.03
Revenue growth%
28.45
26.72
29.06
31.22
28.61
31.18
31.10
33.81
36.62
37.10
2.52
33.81
31.14
23
4.14
Gross margin%
24.15
24.93
27.32
29.54
27.48
30.14
31.20
31.79
30.86
32.80
12.83
31.20
29.84
37
13.21
Operating margin%
28.23
30.73
33.36
33.37
30.63
30.60
28.05
26.53
24.45
27.09
24.14
27.09
29.41
86
11.56
Net margin%
9.13
10.83
12.77
15.29
12.79
13.94
13.74
13.83
15.05
16.62
17.32
13.94
13.78
27
33.45
P/E ratio (avg)x
16.50
18.90
18.09
19.46
22.29
22.71
23.81
24.18
25.72
29.73
18.97
24.18
22.50
9
15.04
EV/EBITx
33.70
36.53
36.15
42.33
44.76
47.50
54.91
63.16
66.73
67.92
19.14
63.16
46.13
77
25.25
FCF yield (avg)%
21.24
19.45
17.02
15.42
12.95
13.47
15.38
15.07
17.81
20.00
15.44
15.38
16.22
38
10.53
FCF margin%
4.39
6.51
9.03
11.21
14.15
16.20
14.94
16.69
14.05
15.76
21.62
15.76
14.10
66
1.382
FCF / Net incomex
1.288
1.347
1.342
1.209
1.032
0.989
0.846
0.877
0.886
0.882
1.105
0.882
1.010
69
25.55
ROIC%
13.62
12.34
11.57
8.79
7.06
9.53
12.37
13.87
12.60
12.70
22.35
12.60
12.36
90
27.08
Return on equity%
13.18
14.61
17.26
18.83
16.79
14.72
16.76
19.20
20.55
23.03
25.70
19.20
17.02
93
20.39
Return on assets%
11.60
11.81
9.95
12.53
10.13
9.98
10.38
8.03
7.71
8.95
5.99
8.95
10.05
29
33.27
EPS¥
75.79
69.85
69.12
60.97
64.90
59.72
58.89
64.17
70.21
76.04
35.34
3.22%
0.15%
—
18.64
EPS growth%
18.25
20.69
21.49
21.72
24.43
26.41
27.45
29.39
31.48
31.64
16.25
29.39
25.42
17
27.74
Bookvalue per sh¥
55.59
55.50
56.95
49.50
51.13
45.22
40.22
38.76
39.36
34.98
91.73
(7.31%)
(3.65%)
—
88.17
FCF per share¥
174.50
170.97
174.56
187.55
191.24
214.90
233.32
232.43
267.06
272.10
78.20
7.31%
4.32%
—
61.29
Dividend per sh¥
78.24
80.43
86.60
94.01
95.00
103.83
112.14
105.87
101.16
116.79
104.56
4.22%
5.15%
—
12.88
Div yield (avg)%
17.45
15.30
13.59
12.16
10.32
11.71
11.76
13.55
11.46
9.91
9.82
11.71
11.96
55
28.84
Payout ratio%
12.00
10.55
13.25
10.42
11.75
11.82
10.52
10.73
13.15
12.50
27.87
11.82
11.78
93
25.49
Shares (diluted)M
34.06
34.59
35.77
41.78
41.33
47.77
54.58
59.29
58.57
63.45
25.83
8.95%
7.21%
6
22.24
Buyback yield%
22.94
23.81
25.97
26.02
23.76
24.43
25.04
25.32
24.06
25.07
23.27
25.04
24.73
73
1.183
D/E ratiox
0.180
0.182
0.204
0.224
0.251
0.276
0.328
0.386
0.382
0.376
1.254
0.376
0.263
25
7.812
Enterprise value¥B
7.371
7.644
8.372
7.433
7.022
6.355
5.711
5.007
4.321
4.506
1.909
(8.49%)
(5.04%)
95
7.640
LT debt¥B
4.674
4.151
3.717
3.732
3.649
3.196
3.056
3.239
3.116
2.739
4.536
(5.58%)
(6.31%)
86
Revenue
¥10.54B
6.23%
1.00×
Cost of revenue
¥7.378B
6.23%
1.00×
Operating expenses
¥1.931B
6.14%
0.99×
Goodwill & intangibles
16.34%