1.395
Revenue¥B
1.493
1.589
1.721
1.840
1.946
2.035
2.171
2.264
2.436
2.600
1.506
5.97%
6.43%
67
24.26
Revenue growth%
18.05
18.04
16.10
14.80
16.37
17.75
15.81
14.76
16.61
16.52
13.51
16.52
16.44
80
24.10
Gross margin%
26.64
27.87
29.40
32.11
30.47
28.75
26.86
27.01
28.62
27.92
23.75
27.92
28.27
19
18.76
Operating margin%
9.04
6.73
7.54
5.06
7.77
6.61
6.06
5.03
2.91
4.43
2.88
5.03
6.34
39
23.94
Net margin%
23.63
24.26
22.34
25.32
22.67
20.70
22.74
20.64
21.34
21.36
18.44
21.34
22.50
65
23.27
P/E ratio (avg)x
61.11
62.55
74.32
84.63
84.31
95.84
102.6
116.1
120.0
124.7
36.60
116.1
90.24
93
27.95
EV/EBITx
34.55
30.17
30.40
29.50
27.40
27.02
27.16
26.83
27.21
24.03
16.62
27.02
27.31
76
21.91
FCF yield (avg)%
5.18
2.43
2.62
4.42
2.43
0.40
0.40
1.10
1.39
4.16
27.60
1.10
2.43
43
5.75
FCF margin%
7.60
9.32
10.68
10.39
11.57
12.82
14.86
15.01
12.31
14.12
2.38
14.12
11.94
49
1.534
FCF / Net incomex
2.165
2.309
2.225
2.198
2.444
2.550
2.444
2.472
2.285
2.439
1.683
2.444
2.374
25
25.07
ROIC%
0.40
1.48
0.40
0.40
0.80
1.19
2.90
2.88
0.96
3.78
2.73
2.88
1.07
43
28.57
Return on equity%
22.00
22.35
23.31
22.76
25.51
24.23
21.80
20.85
18.34
18.75
28.24
20.85
22.17
30
15.18
Return on assets%
8.86
10.66
12.51
15.09
14.91
12.26
9.43
9.27
9.35
9.74
23.64
9.43
10.20
25
1.59
EPS¥
2.34
2.20
2.37
2.37
2.24
2.23
2.17
2.38
2.58
2.90
1.64
5.30%
2.05%
—
2.69
EPS growth%
5.10
4.92
5.26
6.11
7.49
9.83
9.45
11.87
10.27
8.86
27.82
9.83
8.17
61
1.06
Bookvalue per sh¥
0.54
0.51
0.53
0.55
0.53
0.52
0.60
0.57
0.58
0.59
1.54
2.11%
0.81%
—
1.17
FCF per share¥
1.09
1.27
1.36
1.47
1.59
1.72
1.81
1.76
1.84
2.06
0.80
5.29%
7.42%
—
1.64
Dividend per sh¥
0.63
0.58
0.59
0.60
0.69
0.77
0.82
0.88
0.87
0.89
1.01
5.35%
3.23%
—
20.55
Div yield (avg)%
18.43
17.07
16.06
14.26
14.05
12.37
9.79
12.59
12.91
12.50
18.66
12.50
13.48
21
13.25
Payout ratio%
21.63
21.66
24.18
26.60
26.79
28.02
28.15
29.08
29.82
32.75
26.53
29.08
27.41
88
336.6
Shares (diluted)M
279.9
278.5
266.3
234.3
229.6
223.9
200.7
171.7
181.7
180.3
339.1
(4.72%)
(5.59%)
55
5.85
Buyback yield%
18.33
19.61
17.36
15.55
12.85
13.35
12.44
10.83
8.94
11.74
23.95
11.74
13.10
17
0.784
D/E ratiox
1.585
1.486
1.419
1.319
1.190
1.274
1.145
1.204
1.232
1.210
1.343
1.210
1.253
9
0.547
Enterprise value¥B
1.207
1.337
1.483
1.328
1.284
1.269
1.190
1.286
1.310
1.150
2.462
(2.18%)
0.56%
6
1.034
LT debt¥B
2.709
3.105
3.398
3.684
3.360
3.131
3.197
2.959
2.888
3.230
3.001
(0.79%)
3.05%
33
Revenue
¥2.600B
6.43%
1.00×
Cost of revenue
¥1.601B
6.34%
0.99×
Operating expenses
¥260.6M
6.18%
0.98×
Goodwill & intangibles
16.07%