5.109
Revenue¥B
3.742
4.113
4.477
4.931
5.355
5.697
6.289
6.688
7.204
7.720
5.591
7.59%
8.18%
39
21.25
Revenue growth%
12.89
11.45
10.46
10.24
12.81
11.78
12.04
9.48
9.85
11.11
23.52
11.11
11.28
61
19.56
Gross margin%
16.02
15.44
14.05
13.52
16.03
13.57
16.06
16.89
17.38
17.18
15.42
16.89
16.03
27
12.55
Operating margin%
20.49
22.43
25.06
24.36
24.98
26.66
27.18
24.26
22.81
23.93
15.80
24.26
24.31
70
10.38
Net margin%
7.69
7.19
7.13
9.16
6.49
8.71
9.87
8.95
11.50
9.34
29.61
9.34
8.83
35
24.63
P/E ratio (avg)x
31.85
38.08
39.91
48.20
51.74
53.97
64.22
74.35
79.61
80.66
36.97
74.35
52.86
81
33.96
EV/EBITx
29.45
32.12
34.23
34.31
38.67
44.50
49.26
55.10
54.60
54.63
28.05
54.60
41.59
6
9.60
FCF yield (avg)%
10.07
7.41
5.36
3.24
4.09
4.58
5.47
8.04
8.84
7.43
14.60
7.43
6.44
39
16.92
FCF margin%
27.52
25.94
23.70
24.40
26.96
28.66
27.83
30.52
31.56
30.97
15.76
30.52
27.67
89
0.968
FCF / Net incomex
0.273
0.284
0.293
0.316
0.304
0.318
0.304
0.329
0.370
0.377
1.702
0.329
0.310
89
3.86
ROIC%
0.89
0.40
1.21
1.54
4.06
3.85
4.01
3.66
2.71
5.59
28.17
3.85
3.18
71
7.99
Return on equity%
6.99
6.59
5.20
7.93
10.48
12.12
15.10
16.17
14.62
11.81
10.00
14.62
11.14
93
13.75
Return on assets%
20.83
23.30
24.18
25.61
25.03
25.55
26.86
27.06
25.90
25.18
7.35
25.90
25.36
54
42.91
EPS¥
65.97
76.86
79.23
80.63
91.50
100.59
118.51
114.84
114.58
132.64
44.61
7.71%
7.94%
—
15.91
EPS growth%
26.78
27.78
30.52
33.42
33.05
32.59
33.60
33.94
32.15
34.67
18.63
33.60
32.82
9
63.68
Bookvalue per sh¥
43.45
46.24
48.41
49.74
42.56
43.16
39.41
41.30
41.80
43.02
162.32
0.21%
(1.63%)
—
96.58
FCF per share¥
114.18
113.01
109.14
102.59
100.23
98.29
113.98
113.93
127.79
143.13
90.95
7.39%
2.52%
—
63.24
Dividend per sh¥
207.24
219.87
260.79
305.17
298.11
313.79
306.99
345.95
394.12
407.25
162.08
6.44%
8.63%
—
22.56
Div yield (avg)%
5.52
2.82
2.04
3.94
3.86
6.31
8.15
10.56
9.45
6.57
24.67
8.15
5.91
94
12.22
Payout ratio%
0.40
1.52
3.20
2.34
0.89
1.04
3.49
2.56
4.68
5.27
25.60
3.49
2.45
51
31.68
Shares (diluted)M
28.06
29.87
30.49
33.00
30.62
28.34
27.61
26.67
25.64
25.90
32.16
(3.29%)
(1.38%)
26
14.05
Buyback yield%
24.00
21.66
19.08
17.15
16.76
16.27
18.89
17.83
18.03
18.23
14.42
18.03
18.13
46
1.252
D/E ratiox
1.737
1.592
1.598
1.659
1.709
1.686
1.879
1.843
1.722
1.735
1.277
1.735
1.715
86
4.999
Enterprise value¥B
6.005
6.428
7.219
7.754
8.766
9.812
10.76
11.92
11.82
11.98
2.157
6.44%
8.40%
52
4.879
LT debt¥B
2.475
2.550
2.696
2.679
2.764
2.901
3.222
2.980
3.271
3.014
0.779
1.74%
2.47%
27
Revenue
¥7.720B
8.18%
1.00×
Cost of revenue
¥4.727B
8.25%
1.01×
Operating expenses
¥1.427B
8.45%
1.03×
Goodwill & intangibles
17.36%