0.822
Revenue¥B
4.740
5.032
5.305
5.559
5.770
6.012
6.396
6.735
7.061
7.484
0.903
5.34%
5.30%
31
7.60
Revenue growth%
6.15
8.03
5.40
5.23
7.06
7.05
6.90
8.43
10.22
13.16
16.30
8.43
7.06
12
21.74
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.77
0.40
0.40
0.62
24.93
0.40
0.40
76
20.51
Operating margin%
31.65
29.07
26.22
24.97
25.00
25.58
24.74
25.30
23.08
22.50
11.60
24.74
25.15
5
7.58
Net margin%
15.99
14.93
16.04
17.05
16.61
15.00
12.78
11.49
14.36
15.01
6.88
14.36
15.00
43
26.16
P/E ratio (avg)x
38.54
40.97
36.22
35.95
39.16
42.71
39.90
34.97
37.87
39.79
7.532
39.79
38.85
45
32.87
EV/EBITx
20.29
23.60
25.49
27.94
30.79
32.47
31.96
36.21
34.40
38.49
8.743
34.40
31.38
38
6.10
FCF yield (avg)%
11.35
11.46
12.77
14.25
14.17
12.41
13.58
14.02
11.63
13.27
29.42
13.27
13.02
5
24.30
FCF margin%
27.84
27.44
25.20
22.31
21.61
18.95
17.30
19.60
17.00
18.10
23.28
18.10
20.60
82
0.821
FCF / Net incomex
1.234
1.347
1.437
1.521
1.461
1.553
1.709
1.736
1.870
2.001
1.597
1.736
1.537
85
8.75
ROIC%
2.46
0.40
1.56
3.91
5.77
3.94
2.33
2.41
1.40
4.04
9.85
2.41
2.44
13
6.58
Return on equity%
13.56
12.62
14.62
15.39
17.53
16.25
16.56
18.15
17.51
15.68
5.21
16.56
15.96
69
2.09
Return on assets%
20.90
17.90
17.56
19.71
19.79
18.45
19.25
19.02
17.71
18.00
5.40
18.45
18.74
91
88.82
EPS¥
30.38
32.73
34.67
34.15
34.12
35.66
35.92
38.45
34.59
35.06
90.90
0.54%
1.24%
—
8.37
EPS growth%
9.87
10.13
8.88
9.31
10.04
9.19
7.56
5.44
3.62
5.18
18.38
5.44
9.04
85
89.53
Bookvalue per sh¥
66.42
66.09
80.12
80.63
92.94
91.31
90.42
102.29
102.31
124.39
51.21
6.00%
7.61%
—
41.74
FCF per share¥
54.84
46.65
49.09
42.20
42.45
42.28
38.51
36.45
32.63
32.67
107.65
(5.10%)
(6.12%)
—
21.08
Dividend per sh¥
67.56
80.13
80.57
86.20
89.64
94.58
112.23
127.96
124.75
142.20
47.28
9.67%
8.69%
—
28.57
Div yield (avg)%
15.10
15.03
13.81
12.89
11.52
11.53
11.37
13.58
13.26
12.80
16.23
12.80
13.07
79
4.07
Payout ratio%
10.73
8.60
11.05
13.86
16.69
16.01
14.13
12.48
14.12
15.12
24.50
14.13
13.99
16
22.91
Shares (diluted)M
31.28
32.19
30.34
28.40
26.02
26.50
25.50
27.02
27.71
31.29
23.85
3.75%
0.78%
25
6.69
Buyback yield%
10.12
8.05
9.99
9.83
11.54
9.97
9.83
8.93
9.16
6.69
27.93
9.16
9.83
19
1.265
D/E ratiox
1.434
1.558
1.406
1.485
1.384
1.403
1.508
1.695
1.738
1.634
0.230
1.634
1.497
65
5.656
Enterprise value¥B
0.982
1.017
0.914
0.953
0.927
1.001
1.081
1.133
1.190
1.036
5.360
2.24%
0.49%
70
3.672
LT debt¥B
10.06
11.42
12.52
14.88
15.15
15.09
15.30
15.06
17.43
18.94
3.503
4.56%
8.60%
33
Revenue
¥7.484B
5.30%
1.00×
Cost of revenue
¥3.688B
5.20%
0.99×
Operating expenses
¥1.718B
5.26%
1.00×