65.59
Revenue¥B
45.35
48.75
52.33
56.40
59.29
63.67
68.43
72.98
78.34
84.01
70.68
7.22%
6.85%
82
2.97
Revenue growth%
12.66
11.23
10.09
11.18
13.27
12.86
14.07
16.87
14.28
12.40
24.94
14.07
12.76
53
9.59
Gross margin%
21.70
22.97
23.87
23.98
25.73
25.70
24.55
25.16
27.91
30.70
19.73
25.70
24.85
70
21.56
Operating margin%
4.68
4.27
5.48
6.01
6.37
6.74
5.59
2.62
1.69
1.61
16.79
2.62
5.08
94
20.48
Net margin%
21.73
18.88
20.70
19.71
22.69
24.45
25.59
24.12
23.82
23.65
10.68
24.12
23.17
40
37.28
P/E ratio (avg)x
28.67
27.22
28.64
26.65
28.31
30.84
34.24
36.56
39.89
44.10
11.05
36.56
29.76
51
10.43
EV/EBITx
30.89
31.71
36.17
37.36
42.30
43.64
47.14
52.16
54.34
58.42
8.942
52.16
42.97
28
4.80
FCF yield (avg)%
21.50
23.23
23.88
22.70
24.63
25.84
25.91
23.11
25.75
27.00
25.89
25.84
24.26
56
29.29
FCF margin%
9.91
8.88
10.60
8.28
11.17
14.06
11.33
8.96
11.21
12.32
8.71
11.33
10.88
16
1.351
FCF / Net incomex
2.232
2.219
2.467
2.480
2.783
2.800
2.892
3.020
3.497
3.477
0.290
3.020
2.792
55
4.33
ROIC%
22.97
23.25
23.03
22.10
22.20
21.43
21.18
22.40
20.06
21.72
2.74
21.43
22.15
39
18.21
Return on equity%
24.65
25.99
23.80
24.22
21.58
21.43
18.83
19.02
21.64
21.53
23.31
21.43
21.61
51
4.51
Return on assets%
11.96
12.72
11.66
10.20
12.17
13.82
12.19
11.41
11.88
9.02
25.04
11.88
11.92
62
10,347
EPS¥
2,903
2,805
3,260
3,194
3,428
3,541
3,664
3,988
4,265
4,022
10,720
3.25%
3.26%
—
12.34
EPS growth%
13.13
14.30
14.25
15.57
14.19
11.71
9.41
10.80
13.79
15.37
7.10
11.71
13.99
70
5,002
Bookvalue per sh¥
5,534
5,278
5,540
4,983
4,801
5,129
5,204
5,229
4,485
3,989
2,119
(3.64%)
(2.82%)
—
6,904
FCF per share¥
13,802
12,694
13,987
14,331
13,821
13,130
13,101
11,470
11,363
12,267
4,946
(2.36%)
(1.53%)
—
3,423
Dividend per sh¥
6,792
6,188
6,118
6,022
6,067
5,978
5,526
5,214
5,681
6,045
3,950
(0.07%)
(1.10%)
—
28.59
Div yield (avg)%
30.14
32.04
31.92
29.25
26.27
25.34
25.68
26.05
27.38
29.76
28.42
26.05
28.31
15
20.16
Payout ratio%
27.69
29.41
27.01
27.82
27.61
29.07
26.28
28.06
27.36
30.02
27.43
28.06
27.76
31
7.525
Shares (diluted)M
5.346
5.395
5.663
5.809
5.529
5.124
4.466
3.849
3.403
3.468
7.672
(8.91%)
(5.85%)
30
29.39
Buyback yield%
22.52
23.95
22.35
23.91
21.21
19.62
16.63
15.82
18.07
19.85
6.80
18.07
20.53
31
0.791
D/E ratiox
0.977
1.070
1.184
1.158
1.303
1.379
1.557
1.716
1.610
1.836
0.921
1.610
1.341
35
9.212
Enterprise value¥B
40.69
43.18
38.81
34.24
34.50
33.49
35.22
31.29
34.12
37.52
7.833
1.69%
0.06%
32
87.36
LT debt¥B
89.60
102.1
113.7
135.2
144.0
163.1
180.1
186.6
194.1
202.7
63.62
7.08%
9.80%
59
Revenue
¥84.01B
6.85%
1.00×
Cost of revenue
¥58.81B
6.85%
1.00×
Operating expenses
¥13.05B
7.46%
1.06×