3.016
Revenue¥B
6.278
6.661
7.293
7.861
8.292
8.815
9.331
9.900
10.89
11.71
3.220
7.15%
7.16%
43
5.21
Revenue growth%
2.57
0.40
1.19
1.84
3.25
4.99
7.66
6.77
9.40
10.22
18.87
7.66
4.12
42
12.23
Gross margin%
26.62
26.95
27.52
29.41
27.00
27.82
30.20
30.60
32.84
32.68
2.36
30.60
28.61
86
27.79
Operating margin%
2.35
3.79
2.04
0.40
2.10
0.93
0.54
0.40
0.40
0.40
11.62
0.40
0.74
91
23.85
Net margin%
10.13
7.41
6.85
9.37
7.23
7.54
10.03
9.92
9.73
7.39
15.14
9.73
8.45
32
27.48
P/E ratio (avg)x
30.33
30.32
33.53
34.09
31.46
30.24
27.96
25.75
25.58
26.31
6.629
26.31
30.28
20
33.89
EV/EBITx
11.98
10.33
9.734
8.608
7.557
7.950
7.412
6.354
6.764
6.316
8.464
6.764
7.753
6
5.78
FCF yield (avg)%
2.85
1.21
0.40
2.26
0.40
1.21
2.17
2.10
3.94
4.55
15.63
2.17
2.14
15
17.73
FCF margin%
15.40
16.70
13.77
14.02
16.08
16.53
18.57
18.26
20.84
21.22
23.34
18.57
16.62
40
1.736
FCF / Net incomex
1.053
1.140
1.215
1.080
1.036
1.115
1.047
1.124
1.229
1.248
1.623
1.124
1.119
21
5.35
ROIC%
4.83
7.20
9.62
6.96
7.63
7.13
5.70
7.90
6.13
6.13
29.31
6.13
7.04
5
18.30
Return on equity%
16.89
17.58
15.10
15.39
13.74
12.86
13.26
10.80
10.06
7.89
8.18
10.80
13.50
55
2.83
Return on assets%
8.36
6.53
5.17
3.73
1.38
1.39
3.42
5.09
3.76
1.14
23.75
3.42
3.75
18
33,540
EPS¥
23,473
22,466
22,094
20,660
20,920
22,711
22,629
23,445
24,508
21,873
37,005
0.90%
(1.57%)
—
3.37
EPS growth%
1.89
2.65
4.93
4.43
5.03
3.40
1.89
2.57
0.69
0.40
20.25
1.89
2.61
58
15,769
Bookvalue per sh¥
38,460
42,002
46,170
52,544
50,759
55,649
60,989
70,310
79,626
84,677
27,897
10.78%
8.92%
—
30,340
FCF per share¥
29,287
32,359
33,633
32,889
32,296
37,057
44,282
46,471
45,516
51,171
27,527
9.64%
6.10%
—
7,193
Dividend per sh¥
14,785
13,865
12,924
12,663
13,449
13,089
13,184
11,790
10,371
9,119
11,698
(7.48%)
(5.25%)
—
15.60
Div yield (avg)%
26.49
29.23
27.50
27.78
25.09
24.05
25.71
27.94
28.32
28.94
28.35
27.94
27.64
8
20.54
Payout ratio%
1.43
1.35
1.30
1.53
0.40
0.40
0.40
2.72
0.97
0.40
29.88
0.40
1.14
11
0.265
Shares (diluted)M
0.234
0.216
0.202
0.203
0.222
0.220
0.230
0.255
0.265
0.242
0.265
1.77%
(0.45%)
73
14.69
Buyback yield%
15.81
14.10
17.02
18.88
18.73
21.14
19.76
22.09
23.78
25.37
22.38
22.09
19.32
9
0.830
D/E ratiox
1.534
1.419
1.469
1.516
1.360
1.183
1.067
0.970
0.941
0.996
0.508
0.996
1.271
33
3.379
Enterprise value¥B
4.326
4.135
3.809
3.807
3.935
3.940
3.916
3.976
3.531
2.976
8.071
(5.43%)
(3.40%)
40
1.230
LT debt¥B
8.455
9.214
10.62
10.67
10.64
11.54
12.69
13.20
13.62
14.77
1.687
6.77%
6.28%
59
Revenue
¥11.71B
7.16%
1.00×
Cost of revenue
¥7.690B
7.09%
0.99×
Operating expenses
¥1.327B
7.62%
1.04×
Goodwill & intangibles
17.46%