7.997
Revenue¥B
7.570
7.597
7.441
7.637
7.548
7.534
7.434
7.537
7.619
7.492
8.386
(0.15%)
(0.06%)
85
5.15
Revenue growth%
20.29
19.27
17.68
14.91
16.29
14.41
13.01
12.70
14.51
13.89
8.22
13.89
14.71
71
8.02
Gross margin%
20.95
20.10
23.04
25.68
26.71
27.44
27.59
26.81
24.74
22.45
12.54
26.81
25.21
79
6.34
Operating margin%
28.18
27.44
25.61
27.05
24.43
22.27
20.12
18.82
20.20
19.91
3.66
20.12
23.35
76
20.33
Net margin%
5.94
8.80
11.51
12.29
11.94
11.10
10.53
13.24
14.61
14.18
5.18
13.24
11.73
80
12.12
P/E ratio (avg)x
41.15
35.94
39.26
39.11
42.88
43.81
41.12
37.32
37.70
41.65
13.46
41.12
40.19
43
16.59
EV/EBITx
37.45
38.63
45.33
43.78
42.91
43.20
44.35
48.00
55.82
55.78
12.57
48.00
44.07
14
3.02
FCF yield (avg)%
10.08
10.37
8.41
11.37
8.80
5.91
4.56
5.80
7.32
4.87
19.70
5.80
7.87
14
4.19
FCF margin%
21.34
20.89
21.09
21.33
20.10
20.63
17.64
18.61
16.80
16.32
27.72
17.64
20.37
84
0.547
FCF / Net incomex
1.689
1.897
2.057
2.381
2.771
3.135
3.640
3.618
3.716
4.082
1.491
3.640
2.953
20
26.84
ROIC%
19.32
22.26
24.83
22.93
25.61
23.68
21.87
23.78
24.12
23.99
6.20
23.78
23.73
90
4.47
Return on equity%
0.40
0.40
0.40
0.40
0.64
0.40
2.87
5.23
8.20
6.18
13.72
5.23
0.52
53
12.22
Return on assets%
23.43
22.47
24.75
25.62
27.15
26.71
23.81
21.77
20.15
22.59
29.37
22.59
23.62
7
83.45
EPS¥
99.29
104.84
101.61
98.14
94.76
103.21
105.47
104.72
100.22
90.60
88.38
(0.89%)
(0.55%)
—
11.99
EPS growth%
0.40
0.45
0.40
0.55
2.62
3.67
0.86
0.40
0.40
0.40
12.10
0.40
0.43
23
133.74
Bookvalue per sh¥
118.59
108.23
106.54
106.10
96.94
90.26
89.12
99.71
90.82
87.52
118.48
(2.02%)
(3.30%)
—
91.07
FCF per share¥
111.98
129.99
130.96
129.07
144.58
164.48
196.20
191.72
210.91
243.46
52.92
10.99%
9.39%
—
53.92
Dividend per sh¥
174.46
195.87
219.93
250.44
287.85
314.26
343.53
404.34
459.92
517.34
95.40
12.44%
11.34%
—
16.89
Div yield (avg)%
14.77
11.81
13.97
12.87
14.02
12.02
13.07
15.37
15.31
17.17
27.94
15.31
14.00
18
14.12
Payout ratio%
15.06
14.20
15.06
15.31
13.19
13.73
16.59
13.70
11.51
9.60
5.48
13.70
13.97
94
19.31
Shares (diluted)M
29.52
31.78
33.42
37.85
38.93
38.21
43.25
43.78
44.73
49.69
18.83
5.00%
7.07%
83
12.86
Buyback yield%
7.64
5.69
6.09
4.21
6.11
7.05
4.68
5.64
8.56
10.77
8.15
7.05
6.10
92
1.106
D/E ratiox
0.404
0.425
0.455
0.512
0.545
0.622
0.614
0.675
0.640
0.617
1.376
0.622
0.579
75
1.594
Enterprise value¥B
3.287
3.487
3.777
4.229
4.064
4.389
4.639
4.453
5.037
5.543
4.957
6.41%
5.64%
61
8.175
LT debt¥B
3.034
2.805
2.746
2.401
2.490
2.585
2.383
2.492
2.293
1.988
7.257
(4.40%)
(4.30%)
53
Revenue
¥7.492B
(0.06%)
1.00×
Cost of revenue
¥4.739B
0.13%
1.02×
Operating expenses
¥1.087B
(0.36%)
0.97×
Goodwill & intangibles
12.87%