7.285
Revenue¥B
4.411
4.711
5.057
5.405
5.824
6.390
7.023
7.552
8.027
8.490
7.915
7.83%
7.65%
44
22.32
Revenue growth%
30.22
28.84
27.86
24.93
22.07
20.98
20.45
23.30
22.26
20.18
12.70
20.98
22.78
82
14.71
Gross margin%
26.27
26.65
25.93
26.20
26.62
28.13
30.40
30.64
31.97
30.74
20.94
30.64
27.39
24
21.57
Operating margin%
14.33
14.52
12.18
14.60
16.09
15.95
13.95
14.62
12.15
10.45
19.18
13.95
14.43
45
18.96
Net margin%
19.66
21.13
23.83
23.03
23.30
21.59
20.61
17.68
19.09
21.74
25.17
20.61
21.36
69
37.69
P/E ratio (avg)x
29.26
27.69
28.42
29.11
30.04
30.95
29.89
32.67
32.98
33.88
34.53
32.67
29.97
22
6.212
EV/EBITx
37.27
38.07
45.97
52.81
60.03
72.39
87.90
93.77
96.57
114.9
23.52
93.77
66.21
92
23.91
FCF yield (avg)%
24.05
24.63
24.61
22.17
22.65
21.54
23.37
22.04
22.91
22.66
4.11
22.66
22.79
87
12.56
FCF margin%
16.56
19.55
21.88
22.92
23.99
23.91
24.64
27.22
26.54
26.42
23.25
26.42
23.95
72
0.594
FCF / Net incomex
1.094
1.214
1.118
1.136
1.252
1.129
1.020
0.952
0.907
0.911
0.295
0.952
1.106
65
2.06
ROIC%
30.94
28.55
29.18
28.03
27.66
28.41
28.20
30.76
32.24
34.73
18.41
30.76
28.87
72
12.79
Return on equity%
15.83
16.87
15.78
15.63
16.05
16.57
13.64
10.94
11.66
11.51
26.18
11.66
15.70
40
12.82
Return on assets%
20.20
19.53
19.57
19.11
18.00
19.44
20.73
22.83
23.62
25.23
10.72
22.83
19.89
38
143.93
EPS¥
97.85
96.27
114.36
127.17
133.17
161.21
180.59
211.01
253.59
279.62
153.79
15.99%
12.64%
—
11.86
EPS growth%
15.00
12.58
12.53
13.67
16.52
17.88
15.64
14.51
16.26
14.56
29.05
15.64
14.78
77
153.71
Bookvalue per sh¥
72.57
73.51
71.01
67.89
76.54
72.55
73.11
69.14
68.71
62.73
107.51
(3.90%)
(1.63%)
—
131.47
FCF per share¥
121.06
132.51
130.73
153.35
163.50
166.04
169.35
187.29
194.76
225.46
44.59
6.64%
6.74%
—
67.09
Dividend per sh¥
63.48
64.45
70.63
64.36
62.60
65.48
63.08
63.16
70.29
69.06
100.69
1.99%
1.65%
—
21.43
Div yield (avg)%
29.02
28.24
28.62
28.16
30.64
33.34
32.43
34.92
35.72
35.57
13.31
34.92
31.53
42
27.05
Payout ratio%
18.14
19.31
20.26
18.37
19.19
18.14
16.67
15.56
13.30
11.79
2.88
15.56
18.14
14
21.91
Shares (diluted)M
33.50
37.08
44.73
53.82
54.11
62.48
70.09
72.96
81.92
96.50
21.93
12.27%
11.47%
32
14.64
Buyback yield%
16.22
14.60
12.51
12.55
15.34
18.30
18.28
15.83
15.77
12.77
28.26
15.83
15.55
35
1.253
D/E ratiox
0.234
0.210
0.194
0.197
0.210
0.208
0.199
0.195
0.189
0.170
0.525
0.195
0.198
30
3.608
Enterprise value¥B
7.441
8.000
8.683
8.393
9.295
9.985
9.736
10.74
10.43
10.48
6.125
2.42%
4.30%
78
3.440
LT debt¥B
7.791
8.828
8.988
9.560
9.457
10.61
12.47
12.03
13.24
13.24
4.528
6.96%
6.26%
63
Revenue
¥8.490B
7.65%
1.00×
Cost of revenue
¥3.735B
8.34%
1.07×
Operating expenses
¥1.991B
6.98%
0.94×
Goodwill & intangibles
16.42%