3.620
Revenue¥B
5.213
5.757
6.261
6.879
7.609
8.238
9.060
9.660
10.36
11.05
3.955
7.75%
8.72%
90
13.01
Revenue growth%
13.85
14.53
15.16
17.07
14.37
13.92
11.07
11.45
13.55
11.50
7.72
11.50
13.88
50
17.49
Gross margin%
21.98
20.35
19.56
18.20
18.45
18.33
16.09
16.79
19.13
16.35
25.77
16.79
18.39
41
5.70
Operating margin%
17.35
16.28
18.43
20.94
20.92
21.85
22.99
20.14
17.31
17.97
25.96
20.14
19.28
95
9.92
Net margin%
7.77
7.87
6.02
5.71
7.08
8.90
6.34
3.67
2.00
1.65
13.21
3.67
6.18
93
8.261
P/E ratio (avg)x
37.03
35.37
34.97
38.90
37.96
42.84
47.34
51.40
51.45
51.40
10.04
51.40
40.87
90
12.77
EV/EBITx
21.90
18.81
19.12
19.23
19.22
18.60
18.54
19.64
17.45
18.89
17.66
18.60
19.01
70
24.68
FCF yield (avg)%
7.64
9.31
8.76
9.97
12.58
14.42
13.59
10.67
12.40
12.81
21.90
12.81
11.54
24
27.10
FCF margin%
16.27
16.54
17.57
15.85
16.16
13.52
13.58
15.64
18.36
20.50
3.38
15.64
16.22
92
0.349
FCF / Net incomex
0.497
0.535
0.482
0.447
0.441
0.424
0.425
0.405
0.375
0.365
1.589
0.405
0.433
8
25.92
ROIC%
33.01
32.23
34.78
37.07
35.19
36.12
38.36
40.53
38.49
37.46
3.87
38.36
36.60
40
27.25
Return on equity%
7.65
8.98
10.72
10.18
9.47
8.76
8.83
10.28
10.03
12.17
29.71
10.03
9.75
23
20.18
Return on assets%
21.44
18.48
16.35
16.80
17.65
15.95
13.14
14.62
16.12
16.43
4.51
15.95
16.39
14
225.29
EPS¥
251.59
270.16
292.12
319.39
357.83
390.59
422.98
464.93
505.60
527.45
239.28
8.07%
8.12%
—
26.55
EPS growth%
20.32
20.79
19.40
17.38
17.50
19.32
18.05
20.31
23.13
23.00
10.85
20.31
19.85
86
301.00
Bookvalue per sh¥
268.63
256.95
299.03
316.18
358.84
370.73
384.87
456.99
485.28
487.92
138.60
6.34%
5.78%
—
254.59
FCF per share¥
129.63
128.81
139.50
146.30
164.32
153.11
150.06
151.82
154.83
146.16
209.67
(2.32%)
0.55%
—
314.91
Dividend per sh¥
91.32
91.49
90.25
100.41
93.17
83.42
80.48
72.65
68.70
72.81
173.96
(4.81%)
(3.18%)
—
2.84
Div yield (avg)%
35.19
35.34
32.68
33.61
32.52
31.52
33.97
35.07
37.66
40.40
26.35
35.07
34.52
45
17.76
Payout ratio%
23.44
23.99
25.57
28.48
28.61
26.25
28.50
26.59
25.50
26.59
9.21
26.59
26.42
28
14.54
Shares (diluted)M
15.02
14.58
15.24
15.39
17.37
18.24
18.49
19.29
21.14
22.48
14.53
5.29%
4.28%
87
27.45
Buyback yield%
27.66
29.31
27.77
25.50
23.12
20.63
18.39
15.56
15.28
14.98
22.72
15.56
21.88
68
0.579
D/E ratiox
1.225
1.332
1.391
1.331
1.362
1.421
1.358
1.286
1.464
1.463
1.001
1.421
1.360
27
8.075
Enterprise value¥B
3.935
3.721
4.031
3.741
3.637
4.047
4.268
4.100
4.546
4.167
9.434
2.76%
0.40%
91
4.632
LT debt¥B
0.682
0.647
0.569
0.530
0.499
0.502
0.555
0.561
0.530
0.474
3.925
(1.05%)
(3.07%)
69
Revenue
¥11.05B
8.72%
1.00×
Cost of revenue
¥6.984B
8.67%
1.00×
Operating expenses
¥2.093B
9.25%
1.05×