2.037
Revenue¥B
5.341
5.375
5.505
5.625
5.748
5.757
5.844
5.956
6.088
6.344
2.257
1.99%
2.05%
36
12.40
Revenue growth%
24.19
26.15
23.81
26.53
25.67
27.10
26.22
29.19
28.08
29.51
21.20
28.08
26.38
28
16.02
Gross margin%
12.86
11.56
13.65
12.47
14.87
12.23
10.27
11.57
9.66
7.62
18.53
10.27
11.90
40
24.10
Operating margin%
23.74
21.67
18.89
18.73
16.25
18.53
15.93
18.11
18.73
19.64
10.28
18.53
18.73
15
14.80
Net margin%
29.57
29.38
31.06
28.29
25.54
26.69
28.96
27.31
29.63
29.41
29.29
28.96
29.17
22
25.66
P/E ratio (avg)x
16.60
16.16
17.51
16.66
15.93
15.80
15.67
18.08
17.72
17.67
28.26
17.67
16.63
6
10.18
EV/EBITx
51.78
56.87
58.33
63.07
69.37
76.27
85.71
84.57
87.90
83.66
6.847
84.57
72.82
88
21.88
FCF yield (avg)%
9.32
11.54
9.47
11.59
10.44
7.94
10.79
8.85
8.64
9.30
4.74
8.85
9.40
72
21.42
FCF margin%
21.70
21.25
22.40
25.16
23.60
23.74
23.28
23.00
25.57
22.61
20.37
23.28
23.14
23
1.649
FCF / Net incomex
0.487
0.492
0.430
0.436
0.479
0.514
0.499
0.482
0.438
0.481
0.914
0.482
0.482
57
19.78
ROIC%
19.52
18.13
15.29
13.23
15.32
16.23
16.22
13.22
10.88
9.26
20.14
13.22
15.30
15
23.09
Return on equity%
38.07
39.85
37.97
37.26
34.41
31.90
28.91
31.32
29.29
30.51
16.36
30.51
33.15
73
29.66
Return on assets%
17.27
19.61
21.11
20.55
23.48
23.69
24.93
25.51
27.66
27.19
18.60
25.51
23.59
32
71.17
EPS¥
109.10
113.88
112.27
133.99
135.36
136.72
135.13
140.74
156.60
176.99
73.66
5.51%
4.98%
—
12.83
EPS growth%
25.35
26.12
26.11
23.99
25.24
27.38
29.95
30.56
31.06
33.76
12.34
30.56
26.75
14
48.17
Bookvalue per sh¥
95.84
93.49
90.85
98.82
96.74
98.23
93.59
94.07
105.71
121.69
21.47
4.70%
3.44%
—
43.25
FCF per share¥
18.38
18.34
20.38
23.26
23.66
27.49
27.61
27.91
31.29
31.78
60.18
6.08%
5.74%
—
61.48
Dividend per sh¥
55.25
57.53
56.36
51.57
50.55
45.52
50.23
51.23
47.12
41.83
52.55
(3.71%)
(1.76%)
—
4.62
Div yield (avg)%
13.72
14.91
16.80
14.77
15.53
14.20
13.61
13.56
11.50
13.14
28.17
13.56
13.96
44
2.70
Payout ratio%
11.62
13.51
13.43
13.22
11.08
9.92
10.01
7.43
7.91
10.79
12.31
9.92
10.93
21
62.18
Shares (diluted)M
88.29
95.14
102.4
108.0
104.5
109.9
104.2
120.9
139.2
146.1
60.86
6.93%
6.27%
6
21.94
Buyback yield%
3.77
5.19
8.08
10.77
10.59
12.19
14.12
13.30
13.93
11.58
12.62
13.30
11.17
28
1.050
D/E ratiox
0.262
0.298
0.317
0.327
0.302
0.343
0.328
0.330
0.308
0.349
0.123
0.330
0.322
47
0.815
Enterprise value¥B
5.151
5.435
5.728
5.216
5.407
5.139
4.605
4.876
5.409
5.883
1.195
1.70%
0.21%
30
5.688
LT debt¥B
10.53
10.65
11.51
11.95
13.20
12.48
12.41
13.08
15.31
17.17
5.639
5.41%
5.38%
89
Revenue
¥6.344B
2.05%
1.00×
Cost of revenue
¥3.520B
2.27%
1.02×
Operating expenses
¥1.339B
1.98%
0.99×
Goodwill & intangibles
14.88%