38.78
Revenue¥B
39.28
40.31
41.56
43.11
43.53
45.32
46.23
47.57
48.65
50.54
43.18
3.03%
2.70%
33
18.63
Revenue growth%
20.38
22.86
21.42
23.75
25.57
23.55
26.05
26.69
28.88
29.42
27.86
26.69
24.66
9
7.30
Gross margin%
24.66
24.95
25.73
24.37
23.99
26.10
27.92
29.70
31.13
31.23
27.22
29.70
25.91
23
22.77
Operating margin%
23.98
25.36
24.03
22.58
20.68
18.77
16.44
18.08
16.39
15.56
20.79
16.44
19.73
87
25.45
Net margin%
31.96
32.54
30.71
29.67
27.38
26.69
24.32
24.81
23.14
22.19
27.86
24.32
27.03
32
12.74
P/E ratio (avg)x
15.61
16.85
16.46
19.04
20.06
20.22
21.61
22.93
26.27
24.83
12.29
22.93
20.14
74
29.85
EV/EBITx
18.93
20.32
17.57
18.99
20.20
18.49
16.01
17.03
15.37
13.82
14.15
16.01
18.03
69
29.05
FCF yield (avg)%
15.35
16.71
18.46
18.32
20.81
23.30
21.41
23.65
24.33
25.70
9.53
23.65
21.11
48
10.35
FCF margin%
18.62
20.41
20.38
18.33
18.94
21.13
23.53
23.51
23.06
24.58
4.03
23.51
20.77
54
1.258
FCF / Net incomex
0.928
0.833
0.744
0.807
0.844
0.767
0.755
0.716
0.750
0.731
1.250
0.750
0.761
71
21.98
ROIC%
8.77
7.19
4.84
4.93
5.15
4.75
7.45
10.09
9.32
12.11
26.36
9.32
7.32
79
20.80
Return on equity%
30.02
30.27
30.11
32.30
33.08
35.22
32.69
31.19
33.05
34.40
16.78
33.05
32.49
19
28.06
Return on assets%
29.26
30.10
30.19
29.69
30.27
31.62
28.86
27.08
29.52
32.12
28.99
29.52
29.90
39
65.35
EPS¥
291.03
318.00
308.31
309.05
369.45
388.15
393.31
449.52
487.94
478.24
71.44
5.30%
5.39%
—
6.37
EPS growth%
16.66
17.59
19.65
19.33
21.29
19.63
21.55
23.21
24.52
26.30
2.97
23.21
20.47
30
227.46
Bookvalue per sh¥
101.04
106.58
111.49
115.61
107.80
112.70
121.65
116.93
129.40
122.72
70.65
2.63%
2.00%
—
288.98
FCF per share¥
233.23
249.97
269.63
302.45
299.55
328.82
358.30
398.69
371.06
396.50
86.89
5.77%
6.79%
—
184.12
Dividend per sh¥
458.40
510.95
582.20
678.37
681.87
735.69
845.36
1,005
1,038
1,151
197.66
11.04%
11.23%
—
6.19
Div yield (avg)%
11.58
12.41
9.83
7.52
7.86
10.64
7.90
6.39
7.05
9.47
16.53
7.90
8.68
19
11.08
Payout ratio%
24.57
24.32
26.42
27.69
27.76
29.98
32.63
29.96
32.81
35.20
27.82
32.63
28.86
33
66.64
Shares (diluted)M
96.26
101.5
115.7
106.6
101.2
100.5
96.02
97.18
105.7
103.1
65.95
0.38%
1.96%
95
29.06
Buyback yield%
22.45
24.54
24.27
27.08
26.34
28.36
27.61
25.29
23.50
26.13
4.80
26.13
25.71
23
1.657
D/E ratiox
1.501
1.467
1.695
1.963
2.064
2.064
2.056
2.146
2.486
2.616
1.560
2.146
2.060
11
34.25
Enterprise value¥B
21.88
22.16
19.82
20.13
20.52
17.94
18.29
18.53
19.01
16.82
49.22
(3.90%)
(1.91%)
41
12.42
LT debt¥B
14.69
16.38
17.84
19.27
18.86
21.91
24.67
24.49
27.73
28.83
39.22
8.86%
6.23%
40
Revenue
¥50.54B
2.70%
1.00×
Cost of revenue
¥24.47B
2.77%
1.01×
Operating expenses
¥11.02B
2.49%
0.98×
Goodwill & intangibles
19.15%