3.356
Revenue¥B
2.699
2.784
2.976
3.151
3.362
3.568
3.722
3.856
4.057
4.313
3.499
5.11%
5.30%
41
14.57
Revenue growth%
15.05
15.72
14.02
14.07
13.09
11.46
13.82
12.89
11.51
9.35
27.64
11.51
13.46
75
4.05
Gross margin%
5.99
6.11
8.63
7.37
6.59
7.14
5.56
4.71
7.44
7.65
7.48
7.14
6.86
79
23.11
Operating margin%
25.57
23.98
22.66
23.43
23.27
20.37
17.92
18.70
20.85
20.72
28.24
20.37
21.76
75
9.90
Net margin%
26.73
29.00
31.87
29.73
30.74
30.34
33.30
36.09
38.65
38.80
13.55
36.09
31.30
59
20.53
P/E ratio (avg)x
31.04
31.50
35.13
36.66
43.26
43.96
50.80
60.04
64.99
62.59
10.49
60.04
43.61
31
16.79
EV/EBITx
16.67
15.92
17.12
17.48
18.23
18.10
16.98
17.51
20.36
19.94
27.66
18.10
17.50
92
5.47
FCF yield (avg)%
11.52
9.41
10.13
9.48
9.64
10.43
12.11
14.94
14.74
12.50
17.02
12.50
10.97
7
23.58
FCF margin%
23.32
20.48
21.66
19.75
21.94
20.89
18.81
21.80
24.67
27.33
3.88
21.80
21.73
93
0.939
FCF / Net incomex
0.697
0.754
0.802
0.883
0.978
0.951
0.848
0.756
0.676
0.637
0.468
0.756
0.779
80
4.77
ROIC%
18.51
16.70
14.45
12.88
12.60
15.11
12.24
11.02
8.78
6.81
6.63
11.02
12.74
45
21.44
Return on equity%
25.80
24.63
26.74
28.23
26.99
29.80
27.05
29.85
31.21
30.62
26.78
29.85
27.64
72
2.63
Return on assets%
2.14
2.20
3.56
6.40
8.36
5.67
4.03
6.15
5.09
6.85
10.68
5.67
5.38
94
84.61
EPS¥
133.59
137.60
131.73
119.14
129.59
125.83
118.97
131.03
136.67
150.44
91.11
3.03%
1.07%
—
23.00
EPS growth%
10.38
9.91
8.45
6.07
7.03
6.48
5.33
7.89
5.99
6.83
2.39
6.48
6.93
37
81.62
Bookvalue per sh¥
29.99
31.42
31.08
30.98
32.06
33.57
36.32
38.81
35.77
38.56
51.44
3.76%
2.19%
—
26.21
FCF per share¥
39.77
38.16
43.23
46.53
51.88
47.56
47.96
47.98
50.43
50.89
111.23
(0.38%)
3.11%
—
107.40
Dividend per sh¥
122.70
140.14
156.28
157.55
153.83
175.78
186.17
209.74
221.03
247.94
50.05
10.02%
8.59%
—
4.04
Div yield (avg)%
16.05
13.95
15.44
17.09
17.47
14.77
13.16
14.86
13.18
15.49
21.81
14.77
15.15
75
26.58
Payout ratio%
18.27
15.30
17.08
18.98
18.48
16.44
15.72
15.36
12.75
9.92
16.31
15.36
16.08
41
14.60
Shares (diluted)M
14.51
16.26
15.75
15.18
17.19
15.76
16.57
16.10
15.41
14.78
14.56
(2.97%)
(0.60%)
66
19.00
Buyback yield%
5.94
3.96
1.07
2.92
4.19
5.42
7.74
10.29
8.88
6.11
20.04
7.74
5.68
40
1.428
D/E ratiox
0.680
0.746
0.737
0.831
0.971
1.028
1.062
1.207
1.374
1.432
0.760
1.207
0.999
75
3.222
Enterprise value¥B
4.232
4.817
5.428
6.022
5.829
6.272
6.280
7.280
7.589
8.201
4.334
7.07%
7.87%
69
3.663
LT debt¥B
7.353
8.542
10.36
10.59
11.25
13.61
16.10
17.62
18.31
18.84
3.840
10.87%
11.35%
82
Revenue
¥4.313B
5.30%
1.00×
Cost of revenue
¥2.711B
5.36%
1.01×
Operating expenses
¥417.6M
5.07%
0.98×
Goodwill & intangibles
14.82%