5.857
Revenue¥B
7.134
7.781
8.466
9.271
9.948
10.49
11.40
12.05
12.88
13.57
6.498
6.41%
7.19%
71
29.59
Revenue growth%
18.92
21.14
20.85
23.50
25.48
27.64
28.78
28.02
27.25
24.79
28.45
27.64
25.14
23
13.28
Gross margin%
25.64
26.11
27.44
28.02
25.62
27.09
29.92
29.10
28.82
31.36
4.87
29.10
27.73
59
24.43
Operating margin%
6.00
3.09
0.53
0.40
1.38
2.34
2.68
2.12
0.99
3.99
12.48
2.34
2.23
46
10.90
Net margin%
4.98
3.91
1.90
0.40
0.40
0.40
1.46
2.40
4.43
1.56
2.59
1.56
1.73
45
23.97
P/E ratio (avg)x
23.23
21.92
22.06
22.94
21.59
19.47
21.02
20.31
18.88
19.91
27.57
19.91
21.31
59
30.90
EV/EBITx
20.89
24.61
26.26
28.66
30.47
36.85
43.32
49.14
53.13
63.11
31.13
49.14
33.66
77
6.61
FCF yield (avg)%
11.55
10.51
11.19
13.49
12.42
10.94
10.70
10.82
8.34
9.89
15.18
10.70
10.88
17
3.86
FCF margin%
14.43
15.24
13.80
11.55
9.65
9.64
12.47
10.10
7.97
10.72
8.63
10.10
11.14
50
0.117
FCF / Net incomex
1.477
1.436
1.313
1.306
1.311
1.323
1.389
1.185
1.100
0.950
0.416
1.185
1.312
13
21.43
ROIC%
8.69
10.70
9.33
11.71
13.84
14.73
15.65
18.07
16.05
18.34
18.44
16.05
14.28
69
4.26
Return on equity%
15.16
17.21
16.58
19.23
19.60
22.00
20.24
22.30
23.56
20.67
26.38
22.00
19.92
25
24.14
Return on assets%
17.23
18.55
17.20
18.70
17.03
16.69
14.13
13.24
14.41
15.84
3.34
14.41
16.86
73
85.64
EPS¥
148.21
144.22
153.36
159.96
172.15
192.55
197.39
218.44
205.30
196.53
92.88
2.68%
4.53%
—
19.73
EPS growth%
31.10
31.54
32.77
34.21
32.54
31.54
30.01
31.63
29.76
27.37
27.85
30.01
31.54
42
114.64
Bookvalue per sh¥
131.18
131.84
118.80
133.06
137.09
142.64
131.34
140.50
139.20
155.59
51.25
2.56%
1.36%
—
54.33
FCF per share¥
15.10
15.18
13.33
13.74
13.98
13.63
12.68
12.21
12.08
12.51
105.75
(2.20%)
(2.57%)
—
97.94
Dividend per sh¥
57.97
64.77
63.17
74.83
85.23
90.91
106.01
119.38
127.66
140.13
37.88
10.46%
8.92%
—
4.09
Div yield (avg)%
4.13
3.56
4.49
3.40
0.84
0.40
0.40
0.40
2.10
0.40
12.23
0.40
1.47
21
6.82
Payout ratio%
14.69
11.93
11.98
9.02
7.91
5.61
7.11
4.62
7.44
6.37
17.25
6.37
7.67
89
28.68
Shares (diluted)M
37.03
35.97
37.36
36.39
40.55
41.56
41.34
45.73
54.16
52.33
28.92
5.23%
3.33%
36
7.93
Buyback yield%
7.70
8.76
9.11
12.03
10.75
12.62
9.78
11.83
10.91
10.15
20.46
10.91
10.45
23
0.657
D/E ratiox
0.640
0.662
0.660
0.606
0.547
0.581
0.634
0.688
0.722
0.713
1.477
0.688
0.650
10
5.421
Enterprise value¥B
13.95
14.81
15.36
17.36
20.55
21.21
24.49
23.65
26.96
30.30
12.22
8.07%
8.37%
57
5.372
LT debt¥B
12.35
14.18
14.22
16.78
18.06
19.11
21.56
21.90
23.45
24.60
12.82
6.37%
7.02%
82
Revenue
¥13.57B
7.19%
1.00×
Cost of revenue
¥7.595B
7.20%
1.00×
Operating expenses
¥1.602B
7.35%
1.02×
Goodwill & intangibles
17.17%