1.282
Revenue¥B
0.609
0.634
0.660
0.706
0.763
0.807
0.864
0.897
0.962
1.021
1.393
5.99%
5.96%
40
7.06
Revenue growth%
7.51
9.86
10.85
11.27
13.58
13.34
15.80
14.42
14.27
16.97
24.26
14.42
13.46
57
5.46
Gross margin%
12.72
14.24
15.70
15.67
16.88
17.45
17.79
17.99
19.60
22.20
28.14
17.99
17.16
74
25.26
Operating margin%
6.04
8.02
7.10
8.20
9.43
9.98
9.48
7.25
5.86
5.71
27.08
7.25
7.64
81
6.67
Net margin%
15.93
18.36
19.01
17.40
18.05
15.30
16.79
16.35
13.39
15.24
17.61
15.30
16.57
38
25.96
P/E ratio (avg)x
36.07
32.85
29.98
31.36
28.56
29.64
27.18
30.74
30.63
28.25
15.43
29.64
30.31
33
23.73
EV/EBITx
6.150
5.820
5.244
5.451
5.394
5.281
4.901
4.581
3.956
3.581
35.07
4.581
5.262
46
18.08
FCF yield (avg)%
19.64
22.57
25.53
25.45
26.83
25.82
27.18
27.91
25.70
22.80
24.59
25.82
25.61
75
18.08
FCF margin%
22.23
23.39
24.28
25.54
27.69
26.82
26.55
25.75
24.11
25.28
29.25
25.75
25.41
84
1.446
FCF / Net incomex
0.665
0.648
0.681
0.770
0.801
0.946
0.975
1.153
1.148
1.245
1.359
1.148
0.873
42
26.77
ROIC%
31.69
33.28
34.64
33.32
34.68
32.20
33.29
35.99
37.90
40.89
8.44
35.99
33.98
47
24.57
Return on equity%
16.72
14.11
12.60
15.59
15.86
16.89
15.46
17.91
20.60
22.68
5.27
17.91
16.29
70
20.06
Return on assets%
14.05
13.70
14.25
14.03
16.43
16.56
18.04
20.31
22.83
22.23
10.21
20.31
16.50
7
82.43
EPS¥
160.68
172.64
184.63
204.63
211.58
214.83
216.89
227.73
241.23
269.77
86.65
4.98%
6.64%
—
25.49
EPS growth%
1.20
2.74
1.21
3.22
1.99
0.40
3.30
2.97
5.64
7.41
13.89
3.30
2.85
83
151.60
Bookvalue per sh¥
113.98
123.59
127.69
131.57
140.83
144.73
162.30
192.74
231.96
244.40
184.74
11.65%
9.88%
—
102.88
FCF per share¥
129.33
124.49
120.60
113.01
104.79
102.38
111.37
97.88
93.89
94.62
106.77
(2.02%)
(2.07%)
—
206.82
Dividend per sh¥
43.01
41.86
46.11
45.61
47.47
54.53
53.76
60.55
69.64
70.65
173.50
8.28%
5.72%
—
26.98
Div yield (avg)%
8.02
7.83
9.83
11.45
8.71
8.83
9.20
12.14
13.18
12.69
20.35
12.14
9.51
78
28.88
Payout ratio%
16.17
13.81
12.61
11.68
11.05
10.90
11.46
12.41
11.52
10.18
27.32
11.46
11.60
42
6.198
Shares (diluted)M
9.927
9.443
10.20
10.11
11.86
12.04
12.78
12.60
13.03
13.62
5.997
2.79%
4.57%
25
29.11
Buyback yield%
26.11
28.91
30.73
28.12
29.95
28.20
29.33
30.58
31.48
32.65
21.51
30.58
29.64
61
1.046
D/E ratiox
2.048
2.165
2.206
1.955
2.030
2.110
1.884
1.884
2.076
2.076
1.603
2.076
2.062
17
0.553
Enterprise value¥B
1.062
1.052
0.979
1.034
1.071
1.171
1.247
1.341
1.322
1.396
1.105
5.45%
2.57%
92
1.175
LT debt¥B
0.842
0.921
1.047
1.010
1.163
1.197
1.196
1.289
1.363
1.565
0.184
6.12%
7.20%
51
Revenue
¥1.021B
5.96%
1.00×
Cost of revenue
¥697.6M
5.70%
0.98×
Operating expenses
¥112.8M
6.14%
1.02×
Goodwill & intangibles
17.46%