1.002
Revenue¥B
2.224
2.314
2.363
2.394
2.400
2.453
2.490
2.546
2.636
2.696
1.046
2.35%
2.21%
72
26.39
Revenue growth%
10.67
10.14
9.84
8.96
8.94
9.53
7.82
9.84
11.55
10.87
3.31
9.84
9.84
27
20.38
Gross margin%
25.09
26.85
28.50
30.73
28.65
28.33
28.72
25.73
26.09
25.67
9.42
26.09
27.59
76
21.08
Operating margin%
14.07
11.64
13.84
16.42
13.75
12.17
14.28
16.93
15.56
18.48
2.56
15.56
14.17
63
15.59
Net margin%
2.72
3.49
4.48
2.88
0.44
0.40
2.96
5.32
6.85
7.91
7.86
5.32
3.22
50
17.07
P/E ratio (avg)x
38.39
35.79
36.60
37.64
39.78
40.53
46.03
45.03
46.52
44.04
29.64
45.03
40.16
17
33.73
EV/EBITx
35.90
35.39
38.94
44.26
50.39
53.20
49.95
55.07
60.54
57.08
21.69
55.07
50.17
31
15.67
FCF yield (avg)%
15.88
13.91
13.68
14.94
13.58
15.86
17.97
16.36
18.06
17.09
18.85
17.09
15.87
41
22.50
FCF margin%
10.93
13.83
16.42
15.89
13.09
10.82
10.11
12.04
12.92
12.25
11.79
12.04
12.58
35
0.308
FCF / Net incomex
3.037
3.358
3.968
3.922
4.652
4.512
4.823
5.537
5.418
6.202
0.405
5.418
4.582
32
9.19
ROIC%
10.50
9.91
8.14
9.12
7.55
8.81
9.06
6.48
8.14
10.31
13.64
8.81
8.93
65
8.32
Return on equity%
5.98
3.75
1.60
4.49
3.07
4.60
5.52
7.69
5.10
3.78
18.11
5.10
4.55
12
12.36
Return on assets%
21.86
21.58
24.48
23.86
21.95
19.94
20.10
21.01
19.18
21.59
19.85
20.10
21.59
48
1.80
EPS¥
2.13
2.10
2.35
2.34
2.41
2.81
3.07
3.54
4.10
4.33
1.95
12.45%
8.45%
—
21.30
EPS growth%
30.54
29.06
26.18
26.39
23.86
21.09
18.76
17.46
17.25
20.16
15.19
18.76
22.48
62
1.02
Bookvalue per sh¥
3.11
3.09
3.15
3.52
3.65
3.52
3.67
3.70
4.20
4.48
1.33
4.20%
4.35%
—
0.81
FCF per share¥
1.18
1.16
1.14
1.18
1.21
1.08
1.04
0.95
0.84
0.83
0.87
(7.23%)
(4.89%)
—
1.73
Dividend per sh¥
1.21
1.19
1.06
0.92
0.80
0.82
0.77
0.73
0.77
0.67
1.74
(3.53%)
(5.03%)
—
16.37
Div yield (avg)%
3.88
3.05
5.08
7.79
6.51
7.11
8.95
7.80
6.30
6.90
25.86
7.11
6.70
66
23.49
Payout ratio%
9.31
8.50
6.98
4.56
6.01
4.37
2.38
2.57
3.75
2.80
25.94
2.80
4.46
45
509.5
Shares (diluted)M
570.3
636.1
616.5
580.0
586.5
569.4
633.6
589.1
607.5
570.3
495.9
(0.56%)
1.17%
91
3.89
Buyback yield%
25.71
27.86
28.96
31.67
31.07
29.93
31.07
33.94
36.86
36.14
7.84
33.94
31.07
55
0.536
D/E ratiox
0.149
0.151
0.165
0.160
0.160
0.167
0.172
0.183
0.178
0.202
0.142
0.178
0.166
36
2,032
Enterprise value¥M
259.9
257.1
274.7
308.1
301.8
312.9
293.6
319.5
297.3
291.2
912.0
(0.71%)
1.87%
11
0.446
LT debt¥B
2.317
2.419
2.674
2.892
2.982
3.205
3.598
3.502
3.895
4.155
1.387
6.86%
7.45%
49
Revenue
¥2.696B
2.21%
1.00×
Cost of revenue
¥1.801B
2.23%
1.00×
Operating expenses
¥466.9M
2.41%
1.02×
Goodwill & intangibles
15.40%