16.09
Revenue¥B
28.19
30.19
32.31
34.91
37.83
40.74
43.64
46.06
48.90
53.79
16.97
7.29%
7.65%
88
25.03
Revenue growth%
5.90
5.44
3.87
6.70
7.05
6.69
5.17
4.24
6.90
5.32
18.32
5.32
5.67
59
2.95
Gross margin%
36.59
37.07
34.52
32.56
32.00
29.09
32.08
31.88
34.42
35.85
10.05
32.08
33.49
76
13.58
Operating margin%
32.91
30.68
29.40
31.43
33.53
34.59
36.36
33.50
33.21
31.96
11.22
33.50
33.06
86
5.53
Net margin%
13.41
12.22
11.23
10.82
9.39
12.24
12.60
15.44
13.67
13.41
5.45
13.41
12.42
43
31.32
P/E ratio (avg)x
18.47
19.52
20.89
20.97
23.73
27.34
26.45
24.84
25.44
28.96
33.89
26.45
24.28
41
29.59
EV/EBITx
34.87
40.84
38.22
40.55
42.65
40.78
41.97
43.03
49.62
56.87
11.75
43.03
41.41
80
10.45
FCF yield (avg)%
16.59
14.71
17.12
16.16
16.67
19.00
18.63
21.43
24.41
24.33
13.40
21.43
17.88
34
4.40
FCF margin%
2.63
5.20
6.87
4.40
1.43
3.48
5.14
3.97
1.03
0.40
25.87
3.48
3.72
27
1.065
FCF / Net incomex
1.189
1.430
1.468
1.736
1.837
1.946
1.989
2.272
2.588
2.753
0.853
2.272
1.891
73
24.65
ROIC%
11.85
12.76
11.54
9.09
11.00
9.59
10.14
11.96
10.74
11.52
12.84
10.74
11.26
11
26.06
Return on equity%
15.43
15.88
13.22
13.30
14.50
11.72
11.78
12.21
10.91
10.61
9.92
11.72
12.72
20
8.70
Return on assets%
4.02
4.74
6.64
5.09
4.70
6.07
4.12
4.45
1.46
2.14
23.91
4.12
4.57
67
9,025
EPS¥
35,075
41,916
49,982
49,629
48,271
49,714
56,363
56,353
61,765
67,262
9,237
6.86%
6.91%
—
20.32
EPS growth%
9.85
12.77
10.28
9.25
9.61
9.56
9.78
7.50
9.83
11.59
10.76
9.78
9.81
25
19,562
Bookvalue per sh¥
19,762
18,706
19,841
21,039
19,578
19,744
18,109
17,560
18,821
17,131
28,367
(2.63%)
(2.84%)
—
16,837
FCF per share¥
33,837
29,532
29,559
31,870
29,124
27,886
25,434
23,808
20,751
21,795
8,110
(5.63%)
(3.71%)
—
33,879
Dividend per sh¥
8,113
9,321
10,687
10,850
10,731
11,028
11,498
12,529
14,773
16,612
19,120
9.13%
7.21%
—
6.29
Div yield (avg)%
0.40
0.46
2.90
0.41
2.49
1.19
0.40
2.41
1.31
1.14
10.02
1.19
1.17
85
20.95
Payout ratio%
25.24
23.39
24.76
22.21
22.63
21.30
24.10
27.02
24.24
23.54
19.67
24.10
23.82
76
0.929
Shares (diluted)M
1.561
1.564
1.847
1.846
1.954
1.994
2.231
2.215
2.538
2.990
0.925
8.88%
8.15%
89
19.11
Buyback yield%
20.36
17.71
15.79
18.42
16.46
18.93
18.19
18.55
18.61
17.48
25.03
18.55
18.30
15
1.206
D/E ratiox
0.204
0.215
0.222
0.249
0.241
0.239
0.276
0.302
0.332
0.340
0.694
0.302
0.245
31
3.278
Enterprise value¥B
9.238
9.818
10.28
10.64
11.62
13.15
13.49
14.41
14.09
16.51
30.24
7.28%
7.13%
59
24.79
LT debt¥B
15.37
16.39
15.61
16.83
17.94
20.50
21.86
20.72
20.33
20.88
34.36
3.09%
2.91%
63
Revenue
¥53.79B
7.65%
1.00×
Cost of revenue
¥31.77B
7.59%
0.99×
Operating expenses
¥8.571B
7.74%
1.01×
Goodwill & intangibles
17.67%