4.160
Revenue¥B
3.505
3.717
3.925
4.078
4.355
4.680
4.839
5.201
5.547
5.947
4.619
6.43%
5.73%
72
23.73
Revenue growth%
23.76
23.80
22.49
24.32
24.08
26.25
29.24
29.76
31.94
33.86
23.54
29.76
25.28
21
20.16
Gross margin%
27.76
24.76
25.38
26.60
24.80
24.13
26.05
23.51
21.66
21.77
12.43
23.51
24.78
88
5.60
Operating margin%
12.60
11.58
13.17
15.89
17.43
16.42
17.93
17.54
19.33
21.30
16.03
17.93
16.93
37
10.24
Net margin%
10.61
12.98
15.61
13.56
16.34
14.16
12.00
10.14
9.24
9.10
19.06
10.14
12.49
56
34.30
P/E ratio (avg)x
21.41
20.95
18.05
17.46
15.02
13.33
11.48
11.78
10.96
11.87
26.45
11.78
14.18
80
20.98
EV/EBITx
16.34
14.34
14.92
15.69
15.05
14.39
14.92
12.85
11.03
9.909
10.44
12.85
14.65
63
19.18
FCF yield (avg)%
17.48
18.27
17.49
19.69
20.65
19.82
21.17
23.10
24.09
25.69
11.51
23.10
20.23
31
10.06
FCF margin%
13.66
14.93
15.19
16.17
17.06
15.15
13.75
14.31
16.82
16.73
7.31
15.15
15.17
31
0.952
FCF / Net incomex
1.051
0.919
0.855
0.905
0.899
0.952
0.905
0.803
0.716
0.675
1.021
0.803
0.902
76
10.04
ROIC%
7.18
9.66
6.93
4.18
3.30
4.00
2.58
2.77
2.48
5.16
16.18
2.77
4.09
22
26.44
Return on equity%
31.87
32.61
31.01
28.58
28.53
29.41
30.55
29.32
32.25
34.39
12.16
30.55
30.78
27
18.32
Return on assets%
17.94
17.53
16.54
18.16
17.45
15.51
12.90
12.84
11.59
8.93
6.09
12.84
16.02
24
111.28
EPS¥
414.55
436.15
493.25
549.51
576.46
579.69
607.71
696.90
818.27
924.94
114.30
9.92%
9.79%
—
8.03
EPS growth%
26.94
24.31
24.20
21.62
19.43
20.73
20.08
17.77
20.30
19.62
20.02
20.08
20.51
31
139.01
Bookvalue per sh¥
213.85
212.74
238.01
266.58
298.70
306.61
311.42
363.30
377.80
360.99
165.74
3.86%
4.77%
—
238.96
FCF per share¥
198.60
228.02
257.73
285.04
284.66
308.05
334.99
347.96
387.57
414.72
369.96
7.82%
7.76%
—
341.57
Dividend per sh¥
339.13
318.77
330.26
359.60
399.33
432.83
420.07
399.38
433.06
403.04
93.38
0.19%
2.20%
—
5.90
Div yield (avg)%
9.82
11.50
14.08
13.69
16.42
18.95
19.85
22.01
22.40
20.08
19.32
20.08
17.68
50
25.37
Payout ratio%
29.21
28.56
30.01
28.05
26.20
26.18
23.20
22.86
25.16
22.61
11.25
23.20
26.19
65
8.196
Shares (diluted)M
8.631
8.874
9.313
9.150
8.669
9.254
8.709
9.983
9.166
10.30
8.272
3.51%
2.07%
40
14.15
Buyback yield%
11.79
11.72
10.64
10.52
8.74
9.19
11.33
11.11
12.25
14.50
9.71
11.33
11.22
17
1.749
D/E ratiox
1.407
1.462
1.649
1.905
1.767
1.808
2.036
2.227
2.459
2.288
0.224
2.227
1.857
15
4.383
Enterprise value¥B
4.026
4.328
4.776
5.553
5.751
6.229
6.986
6.643
6.769
7.963
4.968
6.73%
8.19%
73
2.882
LT debt¥B
3.754
3.514
3.417
3.303
3.029
3.379
3.557
3.342
3.089
2.896
3.236
(0.90%)
(1.90%)
65
Revenue
¥5.947B
5.73%
1.00×
Cost of revenue
¥4.163B
5.73%
1.00×
Operating expenses
¥1.062B
6.21%
1.05×