3.538
Revenue¥B
1.937
2.103
2.221
2.354
2.559
2.689
2.908
3.115
3.263
3.437
3.649
6.08%
6.81%
40
18.82
Revenue growth%
12.99
12.06
13.78
15.37
16.91
15.84
18.25
19.78
17.46
16.41
11.49
17.46
16.12
84
22.44
Gross margin%
20.21
22.24
23.07
20.52
18.75
21.16
20.22
20.66
20.60
18.50
16.62
20.60
20.56
5
28.21
Operating margin%
12.58
11.60
13.34
15.92
16.10
16.81
19.54
19.77
16.96
17.47
8.15
17.47
16.46
34
5.89
Net margin%
19.08
21.12
24.11
22.64
24.82
26.67
25.96
26.70
27.64
26.74
9.95
26.70
25.39
24
18.50
P/E ratio (avg)x
11.64
11.27
10.71
11.31
9.693
8.746
7.642
7.290
6.756
6.168
33.25
7.290
9.220
58
18.57
EV/EBITx
12.72
12.37
12.49
11.71
12.29
12.76
12.57
13.34
12.23
12.65
30.15
12.65
12.53
86
15.59
FCF yield (avg)%
5.57
6.66
7.39
8.25
8.08
9.51
12.40
13.61
11.75
10.31
9.38
11.75
8.88
81
4.96
FCF margin%
15.97
16.12
18.27
15.78
14.39
15.61
15.47
16.24
18.11
17.25
27.41
16.24
16.04
58
0.233
FCF / Net incomex
1.515
1.545
1.547
1.511
1.555
1.517
1.735
1.908
2.180
2.291
1.093
1.908
1.551
46
16.25
ROIC%
11.05
9.17
10.98
9.72
7.36
7.36
5.68
5.20
7.29
5.73
7.32
5.73
7.36
39
24.16
Return on equity%
1.95
0.54
0.92
0.40
0.40
3.06
2.69
3.01
3.89
6.76
10.88
3.06
2.32
41
12.95
Return on assets%
8.75
7.10
8.32
10.99
8.62
9.45
7.81
8.84
7.14
7.78
5.15
7.81
8.47
89
15.77
EPS¥
16.54
16.72
18.50
17.16
16.22
16.07
15.43
14.48
15.96
15.54
16.68
(0.85%)
(0.20%)
—
25.75
EPS growth%
17.58
16.00
17.61
19.91
20.56
19.50
16.57
14.82
15.26
18.22
19.36
16.57
17.60
67
12.03
Bookvalue per sh¥
26.87
30.97
30.54
29.67
33.14
38.47
42.18
47.14
55.36
62.56
18.02
13.55%
10.50%
—
14.82
FCF per share¥
16.67
17.32
16.19
15.54
13.59
13.15
12.63
12.06
13.11
12.60
13.45
(1.50%)
(3.20%)
—
18.71
Dividend per sh¥
13.04
12.71
12.91
11.85
11.77
11.61
10.98
11.41
12.02
12.96
10.06
1.95%
(1.38%)
—
25.75
Div yield (avg)%
8.33
5.75
8.66
9.02
6.12
7.40
4.98
2.38
3.93
3.78
8.15
3.93
5.93
75
4.52
Payout ratio%
11.01
8.98
6.60
9.42
8.24
7.52
4.73
3.54
4.71
7.32
4.30
4.73
7.42
90
78.66
Shares (diluted)M
126.6
136.0
148.6
155.3
152.4
148.1
167.1
184.8
193.8
200.5
78.50
5.64%
5.42%
21
17.25
Buyback yield%
10.68
12.52
10.31
10.98
13.34
14.98
15.03
15.06
15.52
15.67
27.65
15.06
14.16
15
0.935
D/E ratiox
0.288
0.260
0.239
0.248
0.228
0.225
0.204
0.194
0.175
0.185
0.602
0.194
0.226
26
2.940
Enterprise value¥B
2.057
2.295
2.261
2.219
2.006
2.008
2.114
2.091
2.115
2.006
1.191
—
0.61%
9
0.548
LT debt¥B
1.385
1.289
1.199
1.221
1.183
1.157
1.082
1.202
1.188
1.255
0.548
1.18%
(0.74%)
87
Revenue
¥3.437B
6.81%
1.00×
Cost of revenue
¥2.185B
6.82%
1.00×
Operating expenses
¥382.2M
7.14%
1.03×
Goodwill & intangibles
15.27%