1.790
Revenue¥B
1.840
1.929
2.075
2.235
2.411
2.592
2.734
2.969
3.134
1.907
1.982
6.99%
7.18%
35
16.43
Revenue growth%
6.01
5.93
8.53
6.64
4.60
2.76
0.40
0.40
2.02
19.55
13.11
2.02
5.27
15
13.74
Gross margin%
18.76
17.03
18.29
16.78
16.69
15.11
13.74
15.92
18.56
14.78
12.56
15.92
16.91
55
20.91
Operating margin%
0.40
3.00
2.96
3.99
2.10
1.96
0.40
0.40
3.09
18.06
12.06
1.96
2.23
27
19.78
Net margin%
38.05
36.96
37.74
38.20
40.45
39.21
36.35
37.53
39.24
17.10
28.23
39.21
37.89
75
8.182
P/E ratio (avg)x
27.67
29.13
31.72
32.09
28.46
27.68
26.00
27.31
28.48
8.973
24.68
27.68
28.07
52
34.61
EV/EBITx
40.33
38.22
35.70
37.05
37.87
38.65
41.04
35.56
30.95
29.25
11.38
37.87
38.04
23
13.69
FCF yield (avg)%
8.36
9.59
6.80
6.95
5.95
3.60
5.64
5.62
3.65
19.92
7.90
5.62
6.37
93
17.22
FCF margin%
30.49
30.87
28.97
28.50
25.92
25.05
26.59
26.67
29.46
20.15
7.04
26.59
28.73
32
0.201
FCF / Net incomex
0.861
0.926
0.903
0.978
1.161
1.329
1.311
1.279
1.523
1.148
1.029
1.311
1.069
64
28.52
ROIC%
17.53
15.58
14.63
14.06
16.12
18.55
20.44
18.93
21.15
17.55
14.75
18.93
17.15
89
16.32
Return on equity%
1.94
0.40
2.65
2.41
2.00
0.70
2.70
1.66
3.37
15.99
27.19
2.00
2.20
94
25.14
Return on assets%
17.89
18.73
17.29
17.15
18.31
16.82
16.62
14.52
11.77
24.00
18.96
16.62
17.22
74
0.80
EPS¥
1.15
1.23
1.12
1.02
1.06
0.98
0.94
0.95
0.88
0.83
0.99
(3.01%)
(1.43%)
—
14.13
EPS growth%
20.27
17.73
17.55
16.79
17.73
19.29
19.02
19.30
18.44
8.28
8.87
19.02
18.73
69
1.75
Bookvalue per sh¥
1.03
0.97
0.87
0.78
0.77
0.67
0.66
0.68
0.63
1.71
1.76
(4.21%)
(6.96%)
—
3.07
FCF per share¥
1.04
1.00
1.10
1.26
1.21
1.22
1.42
1.68
1.69
2.24
0.57
6.06%
5.61%
—
0.87
Dividend per sh¥
1.20
1.26
1.26
1.20
1.24
1.28
1.23
1.19
1.25
1.41
0.95
0.79%
1.65%
—
14.94
Div yield (avg)%
21.04
23.16
23.95
21.44
24.38
24.34
26.22
28.70
28.91
10.89
23.55
26.22
24.14
92
6.76
Payout ratio%
18.37
18.41
16.65
17.59
20.10
20.77
19.34
19.15
22.07
8.23
20.75
20.10
18.78
73
389.7
Shares (diluted)M
491.0
535.6
555.9
594.2
662.4
707.1
755.9
830.4
847.7
397.2
395.2
7.36%
7.90%
35
16.64
Buyback yield%
1.69
0.84
0.65
3.38
3.27
2.29
1.04
0.70
2.58
6.48
4.27
2.29
1.99
48
1.183
D/E ratiox
1.078
1.104
1.065
1.047
1.032
1.114
1.011
1.015
1.086
1.450
1.608
1.032
1.072
36
1.637
Enterprise value¥B
0.502
0.525
0.526
0.471
0.431
0.436
0.457
0.397
0.386
2.636
2.772
(3.92%)
(1.77%)
55
2.812
LT debt¥B
0.313
0.360
0.373
0.416
0.474
0.529
0.592
0.664
0.670
3.181
2.251
9.99%
9.57%
36
Revenue
¥3.134B
7.18%
1.00×
Cost of revenue
¥2.149B
7.36%
1.02×
Operating expenses
¥396.0M
7.36%
1.02×
Goodwill & intangibles
15.36%