2.118
Revenue¥B
3.286
3.424
3.701
3.915
4.169
4.427
4.584
4.911
5.116
5.516
2.342
5.76%
5.98%
55
14.86
Revenue growth%
7.50
6.50
4.04
1.18
0.60
0.80
0.40
0.40
0.40
0.40
2.05
0.40
0.70
22
15.42
Gross margin%
26.62
29.11
28.01
29.69
31.21
30.07
30.35
31.19
30.82
31.78
11.34
30.82
30.21
45
26.15
Operating margin%
16.97
18.07
16.09
14.09
13.31
11.91
14.54
11.99
12.41
9.52
14.76
11.99
13.70
63
25.60
Net margin%
0.40
0.94
1.56
2.67
1.69
0.53
0.40
2.16
1.67
0.40
20.50
0.53
1.25
31
32.43
P/E ratio (avg)x
9.409
9.642
9.061
8.015
8.389
9.030
8.034
8.175
8.375
7.954
35.13
8.175
8.382
44
21.29
EV/EBITx
17.27
18.21
20.48
23.26
27.11
26.18
29.74
33.89
36.64
39.18
37.59
33.89
26.65
53
3.17
FCF yield (avg)%
18.43
20.74
17.87
16.17
15.90
17.15
15.04
13.55
10.89
9.18
16.05
13.55
16.04
67
12.17
FCF margin%
25.81
25.54
24.09
25.46
26.48
26.83
26.10
28.75
26.41
27.51
7.92
26.83
26.26
47
0.807
FCF / Net incomex
0.882
0.971
1.030
1.026
1.114
1.047
1.037
1.083
0.961
0.896
0.330
1.037
1.028
12
25.58
ROIC%
27.80
27.42
25.90
25.40
26.06
26.26
27.01
24.71
27.03
25.94
29.23
26.26
26.16
44
27.70
Return on equity%
9.64
11.36
12.55
11.88
12.41
10.14
7.26
5.88
5.25
5.53
12.25
5.88
9.89
28
10.57
Return on assets%
8.10
6.00
6.08
3.93
2.35
1.08
0.40
0.58
0.40
0.48
27.74
0.48
1.71
56
545.95
EPS¥
135.96
152.08
160.90
171.16
164.04
166.07
150.22
148.69
147.48
146.97
582.68
(2.17%)
0.52%
—
15.90
EPS growth%
10.82
12.73
9.75
8.74
8.09
6.85
4.86
7.47
6.27
7.79
24.72
6.85
7.94
17
355.49
Bookvalue per sh¥
828.10
943.37
1,013
1,078
1,223
1,464
1,683
1,629
1,663
1,883
432.91
9.02%
10.03%
—
578.90
FCF per share¥
395.13
427.89
477.29
538.07
593.05
665.83
743.48
779.09
742.97
822.92
298.80
6.77%
8.74%
—
465.71
Dividend per sh¥
340.92
333.54
307.88
312.96
340.77
352.08
351.76
366.78
422.67
416.96
646.06
4.12%
2.41%
—
8.97
Div yield (avg)%
15.70
16.58
17.78
20.54
17.78
20.46
21.51
19.01
16.83
14.54
27.41
19.01
17.78
94
12.61
Payout ratio%
13.92
15.13
17.43
15.97
17.89
17.67
19.28
20.00
21.81
20.45
14.25
20.00
17.78
75
4.709
Shares (diluted)M
5.631
5.425
5.456
5.371
6.026
6.417
7.027
8.178
8.554
9.243
4.703
8.93%
5.29%
42
19.64
Buyback yield%
20.39
17.80
19.32
16.99
16.56
19.18
17.34
19.45
20.40
20.11
6.86
19.45
19.25
16
0.714
D/E ratiox
0.286
0.293
0.343
0.376
0.456
0.493
0.544
0.645
0.652
0.736
0.570
0.645
0.475
78
0.991
Enterprise value¥B
1.407
1.461
1.549
1.724
1.603
1.634
1.595
1.623
1.745
1.925
4.381
3.73%
4.03%
50
4.385
LT debt¥B
4.408
4.264
4.431
4.173
4.764
4.462
4.544
4.703
4.461
4.936
0.226
0.71%
1.07%
13
Revenue
¥5.516B
5.98%
1.00×
Cost of revenue
¥3.065B
5.98%
1.00×
Operating expenses
¥1.212B
5.27%
0.94×
Goodwill & intangibles
15.01%