6.351
Revenue¥B
4.492
4.636
4.778
5.005
5.091
5.237
5.443
5.503
5.533
5.679
6.941
2.21%
2.63%
82
28.30
Revenue growth%
15.50
14.17
15.02
12.64
10.91
10.08
10.17
12.67
13.86
13.56
23.72
12.67
13.12
92
7.70
Gross margin%
19.10
20.00
18.74
21.66
21.59
21.20
21.80
22.35
24.77
25.48
12.30
22.35
21.63
37
28.62
Operating margin%
23.74
24.73
26.67
25.25
25.59
27.65
28.49
28.16
28.68
31.62
19.32
28.49
27.16
10
11.16
Net margin%
15.49
13.81
15.86
18.25
18.78
20.89
20.97
23.04
22.90
22.11
28.58
22.11
19.84
87
20.47
P/E ratio (avg)x
33.93
35.40
39.18
38.60
38.38
41.56
40.17
40.58
42.27
42.44
27.16
41.56
39.67
65
13.25
EV/EBITx
47.31
48.56
56.10
53.31
61.26
58.96
65.08
72.88
73.94
81.93
35.57
72.88
60.11
85
11.31
FCF yield (avg)%
3.50
6.27
7.19
9.18
9.40
7.76
9.91
7.55
8.49
9.61
29.92
8.49
8.13
19
18.29
FCF margin%
14.73
12.61
10.05
7.79
9.59
11.91
12.29
14.69
12.50
10.99
10.09
12.29
12.10
80
0.114
FCF / Net incomex
2.530
2.578
3.034
3.006
3.342
3.336
3.810
3.646
4.108
4.267
1.296
3.810
3.339
70
15.35
ROIC%
29.66
29.40
27.08
24.50
23.18
25.32
25.01
26.90
29.20
29.49
10.44
26.90
26.99
16
29.78
Return on equity%
24.10
23.00
22.69
21.20
22.97
24.09
22.10
24.07
25.07
23.15
14.25
24.07
23.08
14
13.04
Return on assets%
17.74
17.88
15.02
16.61
18.98
19.17
19.89
18.65
18.16
18.93
27.80
18.93
18.40
45
106.15
EPS¥
94.70
100.74
104.28
113.30
123.41
131.60
144.91
155.71
140.87
153.12
116.02
4.41%
4.00%
—
16.72
EPS growth%
25.30
26.63
24.15
22.59
19.89
17.97
18.28
16.84
19.84
17.01
25.22
17.97
19.86
25
181.58
Bookvalue per sh¥
366.62
359.15
358.68
400.19
436.14
473.14
517.24
546.67
550.84
520.85
178.35
3.61%
3.53%
—
138.84
FCF per share¥
309.40
310.37
323.21
350.38
395.65
439.00
441.18
489.17
502.72
580.70
215.00
7.98%
6.56%
—
364.01
Dividend per sh¥
401.11
406.57
436.84
481.43
559.51
587.33
593.43
696.92
711.09
758.88
189.42
6.29%
7.81%
—
21.48
Div yield (avg)%
21.80
24.00
26.56
25.76
27.01
26.83
28.40
28.65
26.01
23.41
2.41
26.83
26.28
37
9.03
Payout ratio%
17.97
16.33
16.68
13.93
13.43
13.20
15.42
15.09
15.13
13.73
17.46
15.09
15.11
83
8.586
Shares (diluted)M
12.57
12.71
12.89
12.02
13.11
13.63
13.14
14.84
14.44
13.99
8.479
1.30%
1.75%
69
9.91
Buyback yield%
11.74
14.23
13.30
13.64
13.32
15.28
12.66
15.16
12.36
15.27
20.29
15.16
13.48
76
1.437
D/E ratiox
0.391
0.440
0.460
0.430
0.389
0.440
0.447
0.468
0.424
0.436
1.433
0.440
0.438
83
1.921
Enterprise value¥B
0.608
0.698
0.760
0.889
0.926
1.062
1.235
1.239
1.363
1.518
4.335
10.38%
11.66%
73
1.453
LT debt¥B
2.124
2.216
1.992
2.167
1.934
1.700
1.690
1.500
1.372
1.204
1.047
(9.05%)
(6.55%)
93
Revenue
¥5.679B
2.63%
1.00×
Cost of revenue
¥3.771B
2.87%
1.02×
Operating expenses
¥697.3M
2.01%
0.94×
Goodwill & intangibles
18.05%