3.013
Revenue¥B
2.361
2.494
2.651
2.829
2.998
3.195
3.433
3.737
4.058
4.229
3.341
7.13%
6.72%
88
11.67
Revenue growth%
3.05
3.21
5.52
4.44
3.90
3.16
4.79
3.62
1.80
2.01
14.84
3.16
3.41
69
20.34
Gross margin%
5.63
4.96
4.17
1.94
0.88
3.57
1.56
2.34
5.03
5.30
8.50
3.57
3.87
93
8.35
Operating margin%
13.44
12.17
10.82
8.76
11.41
12.77
13.93
14.54
13.18
10.58
26.93
13.18
12.47
8
29.91
Net margin%
4.53
6.32
6.64
7.27
4.55
7.21
7.04
6.56
6.27
7.18
28.55
7.04
6.60
25
12.76
P/E ratio (avg)x
39.54
46.65
50.82
53.16
55.60
59.78
69.01
76.42
81.77
91.27
14.60
76.42
57.69
28
11.21
EV/EBITx
16.32
17.43
16.78
17.40
16.82
14.72
15.82
14.83
15.57
15.20
9.602
15.20
16.07
32
5.46
FCF yield (avg)%
5.36
2.38
4.59
3.56
1.37
1.72
4.65
3.75
2.06
3.38
20.68
3.38
3.47
68
21.92
FCF margin%
10.57
12.27
10.42
12.23
11.81
13.77
14.16
12.21
10.56
8.30
23.60
12.21
12.01
92
1.001
FCF / Net incomex
1.161
1.259
1.445
1.652
1.709
1.850
1.986
1.999
1.977
2.081
0.901
1.986
1.780
63
2.91
ROIC%
14.11
13.96
15.13
12.91
13.05
14.33
13.01
14.26
14.03
12.46
18.48
14.03
14.00
89
6.73
Return on equity%
35.10
36.70
34.72
31.73
28.86
25.92
27.01
24.74
24.60
22.94
23.10
24.74
27.93
71
2.42
Return on assets%
22.79
20.43
22.55
23.88
20.89
21.29
22.25
20.04
18.34
20.48
20.89
20.48
21.09
23
62.39
EPS¥
131.88
132.68
157.22
154.27
186.89
200.26
236.32
281.57
282.73
326.88
68.09
11.83%
11.25%
—
2.37
EPS growth%
16.07
18.71
19.91
20.66
22.62
24.86
26.79
28.95
31.59
29.23
25.02
28.95
23.74
11
64.85
Bookvalue per sh¥
127.13
131.96
129.26
144.08
136.85
131.36
131.37
147.72
142.76
151.32
82.96
2.03%
1.58%
—
77.53
FCF per share¥
67.03
60.67
54.86
59.14
56.65
54.91
57.83
53.37
57.26
58.00
43.81
0.47%
(1.92%)
—
55.51
Dividend per sh¥
41.75
43.56
40.74
37.54
33.68
31.30
28.50
30.30
32.73
35.53
84.10
1.07%
(0.59%)
—
23.75
Div yield (avg)%
19.33
20.36
22.99
22.87
25.73
23.04
24.83
27.18
26.54
26.44
24.09
26.44
23.93
57
12.82
Payout ratio%
10.21
13.05
14.11
14.09
14.61
13.18
10.90
10.77
9.30
8.67
8.95
10.77
11.98
65
14.10
Shares (diluted)M
21.63
21.76
25.94
29.56
29.64
30.12
33.28
35.49
38.79
45.47
14.58
8.94%
8.84%
49
19.46
Buyback yield%
2.24
3.91
1.90
2.84
4.29
2.56
4.37
3.29
4.30
5.19
18.25
4.30
3.60
6
0.440
D/E ratiox
0.469
0.518
0.512
0.488
0.523
0.506
0.502
0.492
0.481
0.435
0.972
0.492
0.497
67
0.595
Enterprise value¥B
2.381
2.598
2.784
2.942
2.999
3.275
2.968
2.759
2.972
2.719
2.476
(1.94%)
1.64%
45
1.771
LT debt¥B
2.213
2.123
2.072
1.886
1.940
1.817
1.825
1.674
1.410
1.334
2.863
(7.22%)
(5.42%)
38
Revenue
¥4.229B
6.72%
1.00×
Cost of revenue
¥2.960B
6.72%
1.00×
Operating expenses
¥876.8M
6.50%
0.98×
Goodwill & intangibles
17.61%