2.586
Revenue¥B
3.665
3.867
4.164
4.458
4.692
4.923
5.299
5.663
6.028
6.592
2.787
7.04%
6.89%
70
11.41
Revenue growth%
27.40
25.12
26.99
24.63
26.10
27.59
27.64
27.83
26.00
23.14
28.55
27.59
26.55
59
2.06
Gross margin%
23.90
26.58
27.06
27.82
27.08
25.28
25.70
24.23
23.39
22.35
4.82
24.23
25.49
87
7.35
Operating margin%
5.13
6.47
8.54
8.85
8.77
9.90
10.50
13.03
11.93
10.49
28.81
10.50
9.38
14
17.02
Net margin%
29.93
32.74
32.51
33.04
31.01
30.20
32.36
34.70
37.13
38.02
10.10
34.70
32.63
43
10.51
P/E ratio (avg)x
35.21
41.18
44.93
50.09
49.38
51.86
53.07
56.31
53.66
51.19
7.712
53.07
50.64
18
23.63
EV/EBITx
34.77
34.69
36.44
39.23
44.14
44.31
49.91
50.12
54.76
61.73
7.905
50.12
44.23
79
25.00
FCF yield (avg)%
6.08
9.05
10.18
10.33
8.16
8.72
10.82
13.55
14.26
12.85
29.83
12.85
10.25
68
4.92
FCF margin%
18.80
19.39
18.54
21.24
20.00
20.61
19.35
17.51
16.28
14.04
29.92
17.51
19.08
81
1.114
FCF / Net incomex
2.167
2.408
2.512
2.579
2.738
2.832
2.954
2.956
2.884
2.901
0.290
2.901
2.785
5
6.24
ROIC%
22.87
22.98
25.97
28.96
28.84
28.54
29.11
31.96
33.26
35.96
7.11
31.96
28.90
32
19.80
Return on equity%
20.68
20.70
23.61
24.50
24.93
22.45
25.03
26.95
28.63
28.46
9.93
26.95
24.71
31
23.88
Return on assets%
23.96
24.67
24.61
27.58
24.91
25.03
26.31
25.76
27.33
27.39
14.18
26.31
25.40
85
19.58
EPS¥
22.85
25.02
25.82
28.77
27.63
27.33
26.71
27.30
26.64
24.15
21.48
(2.66%)
1.16%
—
11.05
EPS growth%
20.05
18.59
21.35
18.38
18.29
18.31
17.78
19.35
21.44
22.94
22.73
19.35
18.97
91
10.00
Bookvalue per sh¥
40.33
37.95
39.57
43.18
46.42
52.58
58.10
57.94
56.70
54.17
12.60
3.14%
2.16%
—
64.23
FCF per share¥
53.47
51.14
54.47
60.96
60.45
65.66
66.30
66.44
71.80
72.16
64.44
3.61%
2.77%
—
39.00
Dividend per sh¥
98.04
112.59
130.86
149.16
158.69
180.90
215.90
239.39
245.46
261.11
46.97
10.47%
11.98%
—
3.70
Div yield (avg)%
24.04
23.23
20.70
23.49
21.73
24.46
24.93
26.67
27.72
25.00
23.25
25.00
24.25
14
29.45
Payout ratio%
17.49
20.40
17.69
18.15
19.92
17.25
17.89
17.11
17.77
20.07
17.10
17.77
17.83
81
40.09
Shares (diluted)M
60.90
60.39
73.25
78.16
76.88
87.78
101.3
121.7
133.9
162.9
39.80
16.20%
11.40%
20
28.35
Buyback yield%
24.25
25.22
24.47
25.55
26.86
24.10
22.73
25.59
22.71
23.36
21.36
23.36
24.36
48
1.789
D/E ratiox
1.238
1.248
1.292
1.367
1.345
1.544
1.473
1.465
1.451
1.713
1.576
1.473
1.409
57
0.893
Enterprise value¥B
1.879
1.706
1.933
1.781
1.629
1.755
1.967
1.999
2.074
2.079
2.613
5.00%
0.35%
61
4.871
LT debt¥B
3.753
4.015
4.140
4.297
3.911
3.615
3.398
3.404
3.450
3.580
1.155
(1.75%)
(1.05%)
65
Revenue
¥6.592B
6.89%
1.00×
Cost of revenue
¥4.614B
6.89%
1.00×
Operating expenses
¥1.382B
6.57%
0.97×
Goodwill & intangibles
14.75%