1.653
Revenue¥B
1.086
1.173
1.267
1.348
1.450
1.566
1.684
1.763
1.882
2.040
1.824
7.07%
7.33%
79
23.31
Revenue growth%
13.80
11.55
13.60
13.52
11.41
10.97
8.26
8.61
9.34
9.46
8.19
9.34
11.19
12
25.12
Gross margin%
26.55
23.90
26.30
24.06
24.39
25.96
24.64
26.33
27.46
25.02
26.49
25.96
25.49
77
29.95
Operating margin%
25.26
27.88
30.80
33.41
33.57
35.00
36.33
34.37
31.50
30.97
5.11
34.37
32.45
51
25.62
Net margin%
15.26
17.83
14.91
14.07
13.83
12.84
15.31
16.63
17.04
16.32
21.40
16.32
15.29
17
16.85
P/E ratio (avg)x
34.36
38.32
39.41
44.86
41.57
44.94
48.70
52.90
56.96
55.92
6.882
52.90
44.90
59
36.24
EV/EBITx
35.15
36.87
35.79
37.25
40.38
39.59
46.06
44.93
51.50
48.86
18.16
46.06
39.99
85
24.27
FCF yield (avg)%
21.91
20.48
22.13
19.35
18.40
20.66
19.48
19.41
17.10
19.40
13.59
19.41
19.44
65
14.79
FCF margin%
18.72
18.80
16.21
13.84
11.54
12.01
11.88
13.88
14.34
15.58
4.15
13.88
14.11
16
0.878
FCF / Net incomex
1.602
1.772
1.857
2.130
2.444
2.314
2.442
2.763
2.594
2.537
1.686
2.537
2.378
29
2.25
ROIC%
26.21
27.43
24.46
26.67
27.70
29.63
29.46
31.77
31.27
31.31
9.12
31.27
28.58
61
13.41
Return on equity%
29.20
30.91
32.85
34.94
35.71
34.15
31.86
30.96
30.21
31.57
17.16
31.57
31.72
51
12.10
Return on assets%
20.93
22.29
20.18
22.71
23.18
22.02
19.41
18.06
16.04
14.03
7.46
18.06
20.55
85
0.33
EPS¥
1.04
1.24
1.29
1.32
1.53
1.69
1.96
2.03
2.26
2.34
0.34
8.86%
10.48%
—
4.95
EPS growth%
9.03
9.68
8.33
9.87
11.78
11.11
13.09
15.23
14.85
15.09
16.22
14.85
11.44
87
0.55
Bookvalue per sh¥
0.47
0.49
0.52
0.59
0.57
0.62
0.58
0.56
0.52
0.55
0.80
(0.71%)
1.66%
—
0.44
FCF per share¥
0.94
0.87
0.81
0.85
0.92
1.02
1.06
0.96
1.01
0.97
0.33
0.99%
0.39%
—
0.46
Dividend per sh¥
0.17
0.18
0.18
0.18
0.18
0.19
0.18
0.17
0.16
0.17
0.79
(0.73%)
0.18%
—
6.29
Div yield (avg)%
1.78
2.11
1.15
3.84
3.74
2.96
2.99
0.64
2.25
2.21
21.01
2.25
2.23
71
15.47
Payout ratio%
32.09
33.84
31.43
31.77
32.90
33.92
32.43
35.39
32.57
29.57
17.77
32.57
32.50
69
956.0
Shares (diluted)M
717.4
759.1
813.3
777.1
797.9
760.0
698.1
693.1
732.9
687.5
967.2
(2.93%)
(1.91%)
11
28.30
Buyback yield%
14.39
14.41
16.62
17.37
18.47
15.91
18.20
20.10
17.69
20.63
15.13
18.20
17.53
18
0.708
D/E ratiox
1.836
1.913
2.060
2.180
2.335
2.812
3.119
3.278
3.876
4.570
1.074
3.278
2.574
86
1.760
Enterprise value¥B
1.740
1.913
2.102
2.320
2.404
2.451
2.612
2.472
2.237
2.406
1.813
0.01%
2.89%
68
1.041
LT debt¥B
2.292
2.193
2.512
2.557
2.620
2.884
2.830
3.023
3.093
3.619
1.298
6.67%
5.92%
54
Revenue
¥2.040B
7.33%
1.00×
Cost of revenue
¥967.4M
7.37%
1.00×
Operating expenses
¥509.5M
7.28%
1.00×
Cash and investments
18.20%
Goodwill & intangibles
17.95%