2.750
Revenue¥B
10.05
10.60
11.05
11.25
11.66
12.10
12.36
13.05
13.70
14.30
2.811
4.15%
3.87%
23
17.54
Revenue growth%
6.72
9.48
7.18
7.09
7.32
9.17
11.52
12.40
9.72
8.34
24.11
9.72
8.76
93
3.60
Gross margin%
7.13
4.36
2.92
0.40
0.40
3.36
2.68
0.45
1.62
3.58
28.43
2.68
2.80
30
29.38
Operating margin%
26.08
24.65
27.44
28.34
31.22
31.95
32.31
29.61
27.06
29.71
10.08
29.71
28.98
65
15.83
Net margin%
4.87
5.47
8.29
5.95
6.34
7.96
5.33
4.65
4.69
3.99
29.18
4.69
5.40
17
30.43
P/E ratio (avg)x
14.85
13.87
14.48
13.11
12.83
13.06
12.38
11.94
11.29
10.31
33.04
11.94
12.94
32
29.24
EV/EBITx
8.864
9.226
8.435
8.350
8.501
8.840
9.190
9.597
9.563
9.780
13.76
9.563
9.027
81
15.41
FCF yield (avg)%
17.68
16.78
17.30
18.33
16.37
16.77
15.24
17.56
17.98
20.58
12.04
17.56
17.43
8
22.76
FCF margin%
22.04
23.86
25.91
23.48
26.39
27.68
29.58
32.42
30.55
31.46
2.78
30.55
27.04
44
1.117
FCF / Net incomex
1.287
1.141
1.066
1.125
1.022
1.022
1.048
1.001
0.888
0.920
0.435
1.001
1.035
68
20.93
ROIC%
24.73
22.78
21.32
20.05
21.69
20.54
21.97
24.71
27.15
27.76
3.14
24.71
22.37
19
7.81
Return on equity%
23.41
23.14
25.92
25.65
25.45
28.27
25.88
28.57
28.82
25.89
6.09
28.27
25.88
28
3.35
Return on assets%
27.73
27.07
29.59
30.36
27.78
28.50
29.00
30.57
31.58
32.92
23.06
30.57
29.30
12
23.71
EPS¥
136.54
154.88
178.84
180.28
189.22
224.28
253.82
288.68
311.48
369.90
25.42
14.35%
12.22%
—
13.87
EPS growth%
13.46
14.42
14.00
16.93
17.32
15.23
12.69
12.90
14.39
14.60
22.93
14.39
14.40
59
74.12
Bookvalue per sh¥
17.03
14.98
16.32
17.10
16.57
15.07
13.73
14.78
13.18
12.97
57.36
(4.78%)
(1.71%)
—
44.35
FCF per share¥
65.67
66.23
75.01
72.49
73.99
82.97
90.27
96.77
99.91
108.22
49.25
7.90%
4.97%
—
43.11
Dividend per sh¥
56.06
49.72
49.46
43.37
45.38
40.40
36.50
32.02
34.18
30.53
19.19
(7.62%)
(6.87%)
—
16.71
Div yield (avg)%
23.85
21.39
20.36
22.96
23.57
21.71
18.95
17.88
19.59
17.90
3.16
18.95
20.87
33
20.80
Payout ratio%
28.42
31.40
29.12
27.96
28.83
29.32
26.55
27.49
28.41
26.80
10.82
27.49
28.41
11
33.84
Shares (diluted)M
22.21
19.93
20.18
17.78
16.04
14.22
13.21
13.30
14.38
13.52
33.59
(3.37%)
(6.04%)
44
11.66
Buyback yield%
9.40
9.70
8.63
6.52
7.68
8.87
10.05
9.61
11.42
13.38
6.14
10.05
9.50
30
1.647
D/E ratiox
0.563
0.629
0.679
0.760
0.733
0.828
0.967
1.091
1.113
1.265
1.371
1.091
0.794
94
7.498
Enterprise value¥B
5.177
4.706
4.678
4.466
4.394
4.135
4.382
4.353
4.460
4.396
7.242
0.01%
(2.02%)
59
3.841
LT debt¥B
1.860
2.071
2.332
2.307
2.450
2.691
2.782
2.722
2.956
3.022
2.952
4.28%
6.10%
15
Revenue
¥14.30B
3.87%
1.00×
Cost of revenue
¥7.400B
3.57%
0.97×
Operating expenses
¥2.598B
4.29%
1.04×