2.650
Revenue¥B
2.327
2.295
2.265
2.339
2.352
2.340
2.410
2.421
2.500
2.933
3.245
1.34%
1.09%
34
27.81
Revenue growth%
29.83
30.16
30.50
27.98
30.17
33.00
33.65
32.11
32.34
15.96
15.01
32.34
30.93
44
7.36
Gross margin%
20.52
22.79
20.77
19.78
17.80
15.10
15.73
13.83
15.34
16.94
17.26
15.34
18.79
9
4.45
Operating margin%
20.89
19.90
18.45
20.24
19.63
19.95
20.80
22.92
23.03
16.00
24.55
20.80
20.10
28
12.75
Net margin%
19.66
19.95
21.51
19.68
16.94
16.37
16.15
17.45
17.95
12.33
10.10
16.94
17.82
12
22.28
P/E ratio (avg)x
20.34
21.59
23.50
24.45
25.49
26.58
25.89
27.74
28.59
20.03
33.68
26.58
24.97
69
21.39
EV/EBITx
53.46
59.11
67.31
71.59
85.81
103.3
105.5
108.1
113.6
37.49
6.543
105.5
78.70
18
2.78
FCF yield (avg)%
10.73
10.05
12.64
15.07
17.93
20.22
21.21
22.22
23.07
29.16
2.72
21.21
16.50
8
19.49
FCF margin%
11.99
12.13
11.55
14.10
12.40
13.94
14.92
16.24
13.34
13.27
6.24
13.94
13.64
78
0.585
FCF / Net incomex
2.193
2.167
2.306
2.523
2.349
2.640
2.841
3.184
3.101
0.422
0.522
2.841
2.436
86
2.21
ROIC%
10.13
7.98
5.47
5.28
4.59
6.71
7.44
5.34
4.65
15.36
5.64
5.34
6.09
60
22.62
Return on equity%
15.91
15.32
15.98
17.52
15.37
15.57
17.39
15.65
16.80
17.88
10.62
15.65
15.94
69
28.07
Return on assets%
14.45
13.83
11.09
9.07
9.73
7.58
5.19
5.79
4.21
22.79
28.56
5.79
9.40
65
150.99
EPS¥
141.98
139.68
140.32
148.36
147.61
160.87
176.82
158.30
142.33
164.26
158.51
(0.83%)
(0.35%)
—
11.38
EPS growth%
18.86
16.68
16.12
18.80
17.38
18.60
15.94
18.17
17.65
26.66
3.26
17.65
17.91
16
81.76
Bookvalue per sh¥
21.05
22.62
19.85
18.78
19.41
18.80
17.46
16.63
17.09
32.94
147.48
(1.87%)
(2.24%)
—
118.18
FCF per share¥
189.94
216.37
225.20
248.57
260.62
285.60
280.04
315.19
341.68
69.78
117.50
6.57%
7.44%
—
150.39
Dividend per sh¥
246.07
271.00
264.89
274.12
282.94
295.66
289.79
342.60
326.87
50.06
87.18
3.58%
4.58%
—
8.34
Div yield (avg)%
28.21
26.11
23.57
20.98
23.16
24.10
25.69
25.20
27.02
15.44
21.28
25.20
25.27
41
14.95
Payout ratio%
11.89
11.47
12.53
11.22
10.35
13.33
14.36
13.58
11.44
22.59
7.82
13.33
12.21
62
6.590
Shares (diluted)M
7.580
7.882
7.700
8.594
7.789
8.428
9.488
10.26
9.359
6.858
6.862
1.72%
3.69%
6
9.00
Buyback yield%
4.47
3.54
1.54
3.30
0.72
1.85
0.78
2.53
0.40
14.79
10.41
0.78
2.19
28
1.757
D/E ratiox
2.305
2.457
2.506
2.567
2.672
2.604
2.578
2.614
2.730
0.664
0.747
2.614
2.573
42
0.483
Enterprise value¥B
3.419
3.602
4.172
4.598
5.168
5.792
6.732
6.467
6.794
0.274
1.299
8.12%
7.92%
28
1.214
LT debt¥B
1.298
1.407
1.625
1.846
1.916
1.975
2.098
2.348
2.491
0.868
0.298
6.18%
7.69%
31
Revenue
¥2.500B
1.09%
1.00×
Cost of revenue
¥1.093B
1.65%
1.06×
Operating expenses
¥590.4M
0.68%
0.96×
Goodwill & intangibles
17.34%