2.535
Revenue¥B
3.954
3.982
4.012
4.036
3.966
4.065
4.145
4.192
4.310
4.291
2.591
1.59%
0.66%
8
4.58
Revenue growth%
21.26
18.30
17.12
16.09
14.78
14.44
16.19
13.81
11.93
9.49
28.15
13.81
15.44
57
19.11
Gross margin%
13.30
10.80
11.62
14.15
11.47
14.00
13.23
15.68
16.54
16.93
20.17
15.68
13.65
47
21.31
Operating margin%
20.01
17.79
17.04
17.10
18.32
17.22
18.69
16.98
19.86
19.41
13.10
18.69
18.05
32
26.47
Net margin%
0.40
2.96
5.68
6.46
3.65
2.30
4.69
5.49
8.18
6.49
23.92
5.49
5.09
46
7.966
P/E ratio (avg)x
13.26
15.52
18.35
19.51
21.87
26.07
27.68
30.69
35.69
41.39
9.371
30.69
23.97
86
30.73
EV/EBITx
13.01
14.40
15.86
16.25
16.25
17.71
19.48
20.82
21.28
21.56
32.77
20.82
16.98
27
18.93
FCF yield (avg)%
6.33
9.28
9.65
11.21
10.05
12.92
14.59
13.89
13.69
13.13
2.98
13.69
12.06
55
26.58
FCF margin%
23.46
23.30
24.41
25.71
24.81
26.53
24.29
23.26
23.88
23.37
6.94
23.88
24.08
36
0.304
FCF / Net incomex
1.489
1.628
1.778
1.801
1.992
1.829
1.750
1.574
1.549
1.581
0.575
1.581
1.689
53
8.09
ROIC%
24.19
24.90
24.81
26.11
25.65
24.24
24.08
23.52
23.67
23.86
23.93
23.86
24.22
21
15.25
Return on equity%
16.37
15.86
17.96
20.18
22.76
20.16
19.69
17.35
15.34
13.24
18.77
17.35
17.66
55
3.48
Return on assets%
29.40
32.34
32.12
30.83
28.98
30.30
33.20
33.48
35.90
35.78
5.89
33.48
32.23
80
208.78
EPS¥
244.99
266.96
244.45
264.09
261.61
264.29
259.35
254.65
226.68
221.04
226.66
(3.31%)
(1.41%)
—
18.11
EPS growth%
26.75
23.99
26.71
23.84
23.36
24.22
26.75
28.99
27.78
27.86
23.22
27.78
26.73
15
141.28
Bookvalue per sh¥
412.92
422.40
418.94
410.29
410.92
398.03
428.91
461.53
475.88
570.79
324.97
6.79%
3.81%
—
435.60
FCF per share¥
90.99
104.89
102.35
113.43
127.58
146.96
147.79
160.48
162.16
169.97
211.75
5.91%
6.63%
—
143.69
Dividend per sh¥
83.61
74.91
74.72
80.11
78.46
76.40
81.12
89.38
90.95
86.90
340.35
2.06%
(0.30%)
—
28.06
Div yield (avg)%
7.89
10.57
13.00
13.87
13.72
12.79
11.15
13.95
12.82
15.33
26.63
12.82
12.91
65
9.68
Payout ratio%
6.34
4.41
3.82
6.34
7.88
8.62
7.39
8.94
11.81
12.81
26.10
8.94
7.64
22
6.445
Shares (diluted)M
8.439
9.037
8.914
10.26
11.64
13.14
12.54
12.20
13.49
15.52
6.635
5.92%
6.44%
73
22.27
Buyback yield%
27.51
24.76
23.33
25.02
23.36
20.59
20.62
20.72
20.64
22.80
13.08
20.64
23.07
76
0.316
D/E ratiox
0.659
0.610
0.660
0.664
0.643
0.630
0.568
0.627
0.638
0.663
1.333
0.630
0.640
16
2.775
Enterprise value¥B
1.598
1.726
1.800
1.672
1.754
1.763
1.560
1.586
1.631
1.712
0.787
(0.49%)
(0.89%)
22
2.424
LT debt¥B
3.966
4.195
4.257
4.184
4.567
5.068
5.923
6.486
7.612
8.551
2.886
13.36%
9.48%
82
Revenue
¥4.291B
0.66%
1.00×
Cost of revenue
¥3.004B
0.66%
1.00×
Operating expenses
¥570.2M
0.72%
1.01×
Goodwill & intangibles
14.58%