0.669
Revenue¥B
3.582
3.646
3.797
3.986
4.135
4.228
4.313
4.499
4.622
4.724
0.703
2.70%
3.32%
34
29.26
Revenue growth%
13.83
10.93
10.22
11.97
13.90
11.03
11.58
11.44
12.72
10.09
14.86
11.44
11.51
8
25.56
Gross margin%
26.22
28.93
31.23
32.94
33.11
34.52
35.66
36.62
35.13
36.77
22.77
35.66
33.81
82
14.22
Operating margin%
13.76
12.30
12.65
11.57
13.93
13.51
13.29
13.33
13.68
14.85
5.97
13.51
13.42
77
6.03
Net margin%
28.13
25.70
26.36
26.31
25.44
24.09
23.91
23.02
22.83
22.52
26.44
23.02
24.77
69
8.114
P/E ratio (avg)x
47.63
47.49
45.73
44.84
43.59
43.28
40.85
42.88
44.17
50.23
31.72
43.28
44.50
7
15.27
EV/EBITx
27.71
31.88
36.87
42.71
48.17
50.27
57.75
60.76
55.95
58.93
17.73
57.75
49.22
49
2.29
FCF yield (avg)%
8.29
5.52
6.04
3.48
5.41
8.14
7.70
5.66
7.63
6.18
24.39
7.63
6.11
88
11.93
FCF margin%
14.90
15.89
17.21
14.98
16.58
14.38
13.09
14.92
15.20
13.21
4.64
14.38
14.95
49
0.465
FCF / Net incomex
0.707
0.755
0.878
0.966
1.042
1.057
1.074
1.222
1.363
1.297
0.881
1.222
1.050
88
14.95
ROIC%
15.96
14.16
14.81
13.00
14.75
14.01
16.56
16.52
19.07
17.21
26.34
16.56
15.38
20
5.11
Return on equity%
12.25
12.51
11.90
9.67
7.21
6.48
9.25
9.27
10.83
12.99
14.32
9.27
10.25
77
27.84
Return on assets%
17.80
20.46
20.66
23.42
23.12
20.69
22.73
20.47
22.44
23.20
7.20
22.44
21.57
63
118.33
EPS¥
164.78
166.69
182.16
210.70
226.32
260.69
251.12
246.65
251.52
257.87
130.03
2.64%
5.22%
—
6.14
EPS growth%
3.22
3.44
4.74
2.29
1.36
3.35
3.29
4.38
5.23
7.74
3.08
4.38
3.40
15
142.61
Bookvalue per sh¥
128.86
109.54
93.90
91.20
81.48
78.62
69.05
66.86
65.12
65.12
138.41
(4.38%)
(6.49%)
—
166.92
FCF per share¥
361.37
358.09
362.18
420.35
413.14
393.33
399.12
428.13
423.11
418.54
221.49
0.26%
2.25%
—
323.99
Dividend per sh¥
288.60
314.51
322.24
331.21
306.85
298.64
299.40
309.61
298.55
290.12
283.29
(1.11%)
(1.23%)
—
4.64
Div yield (avg)%
14.05
11.27
8.82
7.96
10.50
10.29
8.23
7.08
8.64
8.24
23.24
8.24
8.73
21
29.72
Payout ratio%
0.40
2.07
1.12
1.50
4.35
5.38
2.56
2.84
4.81
2.71
14.88
2.84
2.63
34
7.705
Shares (diluted)M
9.285
9.976
11.46
12.51
13.04
12.86
14.76
14.84
16.83
16.60
7.749
4.95%
7.18%
80
9.69
Buyback yield%
5.82
5.16
8.11
10.50
10.87
9.16
9.55
9.05
8.67
9.59
4.90
9.16
9.10
29
0.157
D/E ratiox
0.755
0.793
0.827
0.822
0.832
0.827
0.900
0.977
0.863
0.837
0.131
0.863
0.829
65
2.803
Enterprise value¥B
2.311
2.700
3.081
3.123
3.440
3.947
4.055
4.206
4.900
5.480
0.592
9.76%
9.18%
70
0.988
LT debt¥B
2.543
2.319
2.119
2.223
2.115
2.359
2.321
2.230
2.228
2.379
0.322
2.38%
(1.12%)
8
Revenue
¥4.724B
3.32%
1.00×
Cost of revenue
¥3.307B
3.32%
1.00×
Operating expenses
¥1.014B
4.13%
1.08×
Goodwill & intangibles
16.22%