1.497
Revenue¥B
1.171
1.255
1.355
1.483
1.571
1.669
1.794
1.952
2.054
2.257
1.582
7.51%
7.45%
10
15.08
Revenue growth%
20.42
21.78
23.49
20.97
20.42
23.35
25.45
22.49
24.11
26.16
13.36
24.11
22.92
69
13.00
Gross margin%
13.93
12.34
13.75
16.23
14.79
15.36
14.81
17.56
19.85
22.50
19.74
17.56
15.09
73
25.71
Operating margin%
9.66
9.89
12.26
10.56
10.03
9.82
7.90
10.12
11.69
9.26
20.26
9.82
9.96
91
8.11
Net margin%
22.61
22.82
20.98
21.92
21.04
22.35
22.15
20.06
21.07
18.32
2.80
21.07
21.50
91
13.95
P/E ratio (avg)x
47.90
46.87
48.74
52.96
49.12
55.18
54.49
52.24
51.41
53.13
31.02
53.13
51.83
30
20.33
EV/EBITx
20.43
20.70
20.21
20.94
23.50
26.95
30.79
31.18
33.36
32.74
18.70
31.18
25.23
89
21.72
FCF yield (avg)%
10.48
8.52
10.60
12.74
11.05
10.03
7.21
4.82
6.64
6.84
23.54
6.84
9.28
37
16.65
FCF margin%
18.14
16.05
18.75
20.27
20.80
19.09
19.07
20.77
21.18
23.38
8.94
20.77
19.68
59
0.764
FCF / Net incomex
0.768
0.720
0.734
0.838
0.821
0.775
0.815
0.896
1.027
1.081
0.256
0.896
0.818
65
21.40
ROIC%
25.14
27.08
28.03
26.07
27.71
29.31
32.07
29.67
27.33
29.91
2.22
29.67
27.87
89
4.94
Return on equity%
1.13
0.40
0.40
0.40
0.40
0.40
0.40
2.06
0.40
0.40
29.42
0.40
0.40
42
13.74
Return on assets%
16.98
18.72
19.07
17.44
17.84
18.00
16.95
15.67
16.88
15.54
21.03
16.88
17.21
52
4.45
EPS¥
2.05
2.31
2.12
2.36
2.46
2.74
2.82
2.99
3.01
3.20
4.67
5.34%
5.17%
—
26.66
EPS growth%
6.00
3.96
1.74
0.40
0.40
0.96
0.40
3.07
2.47
4.38
25.29
2.47
2.10
49
2.37
Bookvalue per sh¥
5.91
5.80
6.35
6.64
7.31
8.01
7.32
6.79
6.51
7.01
1.71
(0.83%)
1.60%
—
4.74
FCF per share¥
1.50
1.35
1.47
1.40
1.46
1.57
1.64
1.55
1.37
1.21
3.79
(3.68%)
(1.55%)
—
1.81
Dividend per sh¥
7.63
8.33
10.08
10.87
11.00
10.81
11.03
11.58
12.83
12.64
4.12
2.81%
5.08%
—
24.71
Div yield (avg)%
19.64
18.85
19.02
17.45
19.86
20.25
18.48
20.70
18.34
17.27
5.13
18.48
18.94
77
25.46
Payout ratio%
21.39
24.25
22.38
20.82
19.05
21.20
21.24
23.64
23.34
22.55
14.82
22.55
21.88
39
323.5
Shares (diluted)M
212.7
207.5
195.1
166.0
150.0
162.7
151.9
161.4
150.7
149.7
339.0
(0.05%)
(4.45%)
28
16.84
Buyback yield%
13.77
10.78
12.05
13.93
13.23
13.72
15.60
15.86
15.75
12.78
29.14
15.60
13.75
54
0.243
D/E ratiox
0.149
0.157
0.168
0.163
0.162
0.182
0.214
0.254
0.303
0.359
1.134
0.254
0.175
58
1.603
Enterprise value¥B
2.066
2.099
2.409
2.447
2.460
2.831
2.750
2.678
2.770
2.747
1.777
2.23%
2.09%
88
0.664
LT debt¥B
1.705
1.712
2.028
2.032
2.164
2.557
2.453
2.460
2.456
2.685
0.671
4.41%
4.82%
8
Revenue
¥2.257B
7.45%
1.00×
Cost of revenue
¥1.268B
7.17%
0.97×
Operating expenses
¥378.7M
7.55%
1.01×
Cash and investments
18.79%
Goodwill & intangibles
15.91%