3.580
Revenue¥B
5.996
6.276
6.676
7.192
7.704
7.969
8.445
8.868
9.323
9.683
3.950
4.68%
5.65%
83
19.87
Revenue growth%
7.96
5.54
5.07
7.84
5.83
6.21
5.83
6.77
6.75
5.22
28.40
6.21
6.02
57
4.53
Gross margin%
20.43
21.04
18.29
20.96
22.52
20.59
21.11
23.24
23.26
22.13
16.80
22.13
21.08
88
27.99
Operating margin%
4.11
5.02
7.87
5.99
7.99
9.48
7.30
9.39
7.76
7.35
6.33
7.76
7.56
9
25.84
Net margin%
4.54
3.48
3.54
4.28
6.15
4.74
6.44
7.58
9.29
11.29
25.04
7.58
5.45
24
37.30
P/E ratio (avg)x
33.59
33.30
32.78
36.39
38.00
41.45
46.84
55.15
63.25
65.67
17.12
55.15
39.72
27
24.42
EV/EBITx
27.64
30.14
27.85
24.28
26.69
23.42
21.26
18.57
18.25
19.76
37.65
19.76
23.85
19
10.67
FCF yield (avg)%
10.18
12.28
10.96
13.69
13.46
14.62
15.73
16.32
19.09
16.95
16.32
16.32
14.15
47
8.67
FCF margin%
18.15
15.31
15.33
16.36
13.47
11.60
11.44
12.54
10.90
9.83
21.96
11.44
13.00
22
0.534
FCF / Net incomex
1.688
1.656
1.752
1.798
1.789
1.712
1.697
1.754
1.944
2.087
1.127
1.754
1.753
91
16.13
ROIC%
5.45
6.78
6.18
3.44
1.67
0.40
0.40
0.40
0.40
0.40
10.31
0.40
1.04
13
5.54
Return on equity%
19.61
20.67
19.47
20.43
18.76
19.96
20.86
18.59
20.75
21.55
29.49
20.75
20.19
39
12.06
Return on assets%
24.13
25.26
27.54
26.02
24.66
22.99
21.18
23.81
23.08
20.66
19.77
22.99
23.97
53
135.19
EPS¥
103.22
107.36
106.72
109.73
109.75
116.98
128.69
148.70
156.26
154.71
139.67
7.11%
3.96%
—
22.70
EPS growth%
24.02
21.79
19.09
18.21
20.46
21.67
21.22
22.34
22.15
24.22
17.27
22.15
21.73
80
119.67
Bookvalue per sh¥
147.68
132.15
135.04
151.59
145.49
135.14
132.56
149.05
148.44
141.98
135.96
(0.49%)
—
—
97.40
FCF per share¥
89.39
81.68
69.20
74.36
79.56
85.56
83.31
89.83
83.93
72.81
127.23
(1.76%)
(1.93%)
—
79.63
Dividend per sh¥
54.02
61.86
72.37
84.18
91.68
104.76
105.20
103.07
112.69
120.58
38.99
5.63%
9.25%
—
3.27
Div yield (avg)%
11.47
13.06
11.24
12.77
12.45
9.85
8.26
7.50
9.77
10.78
2.94
9.77
11.01
15
14.85
Payout ratio%
3.01
1.93
2.71
1.29
2.01
1.73
0.40
2.42
0.40
2.27
5.79
1.73
1.97
79
49.16
Shares (diluted)M
40.81
38.40
41.03
39.29
34.62
35.15
37.48
39.06
36.43
35.81
48.55
0.68%
(2.18%)
69
19.35
Buyback yield%
2.16
3.58
4.30
6.25
3.68
1.44
0.40
0.40
2.93
0.44
3.09
0.44
2.54
24
1.517
D/E ratiox
2.241
2.237
2.143
2.424
2.543
2.598
2.863
2.731
2.762
2.846
0.247
2.762
2.571
76
4.994
Enterprise value¥B
2.702
2.912
2.856
3.363
3.512
3.475
3.626
3.476
3.785
3.690
6.208
0.99%
4.14%
12
4.515
LT debt¥B
7.635
7.917
8.279
8.471
9.476
9.224
10.90
11.98
12.62
12.63
8.666
5.92%
5.94%
26
Revenue
¥9.683B
5.65%
1.00×
Cost of revenue
¥5.505B
5.49%
0.98×
Operating expenses
¥1.397B
6.38%
1.07×