2.191
Revenue¥B
1.059
1.163
1.290
1.378
1.495
1.600
1.724
1.870
2.053
2.272
2.301
8.73%
8.77%
13
16.42
Revenue growth%
8.55
9.26
9.90
9.85
11.69
12.39
10.24
11.67
9.82
12.29
26.13
11.67
10.07
70
23.07
Gross margin%
12.53
14.70
13.90
14.54
14.50
16.84
16.23
14.88
16.66
17.50
11.11
16.66
14.79
9
23.14
Operating margin%
20.58
20.51
23.32
23.77
24.87
26.67
29.52
30.65
30.82
32.02
11.99
30.65
25.77
92
22.68
Net margin%
4.12
6.39
3.75
5.43
6.91
9.63
7.58
10.52
7.86
5.31
7.29
7.86
6.65
65
32.87
P/E ratio (avg)x
15.10
14.66
14.74
13.69
13.88
14.05
14.00
13.97
13.35
11.91
22.29
13.97
13.98
89
33.68
EV/EBITx
16.86
18.67
18.85
20.69
22.79
21.08
21.26
20.92
21.40
20.70
36.32
21.08
20.81
19
8.12
FCF yield (avg)%
8.85
8.00
8.01
8.05
6.25
6.38
8.00
5.80
2.95
5.33
26.06
5.80
7.19
39
15.10
FCF margin%
28.78
31.44
29.06
26.10
26.16
23.30
20.96
18.39
17.54
17.98
15.92
18.39
24.70
54
1.448
FCF / Net incomex
1.834
2.127
2.387
2.262
2.480
2.482
2.585
2.964
3.420
3.528
0.679
2.964
2.481
53
26.51
ROIC%
7.38
7.20
6.29
4.16
2.34
3.53
3.58
4.36
1.96
1.56
18.98
3.53
3.87
74
10.89
Return on equity%
24.14
25.38
25.84
24.10
24.83
22.41
20.40
21.16
21.65
21.90
16.67
21.65
23.25
11
18.84
Return on assets%
26.24
24.83
25.63
27.81
25.61
27.51
24.73
23.11
20.88
22.63
20.87
23.11
25.22
7
0.69
EPS¥
0.85
0.95
0.99
0.95
0.96
1.01
1.14
1.17
1.29
1.31
0.75
6.32%
4.58%
—
12.73
EPS growth%
19.86
20.25
19.14
19.46
19.21
19.00
16.34
15.27
14.54
15.39
7.67
15.39
19.07
12
0.29
Bookvalue per sh¥
0.78
0.85
0.90
0.92
0.92
0.94
0.85
0.86
0.82
0.81
0.87
(2.33%)
(0.40%)
—
0.36
FCF per share¥
0.39
0.40
0.39
0.42
0.48
0.51
0.51
0.57
0.60
0.60
0.73
4.44%
4.42%
—
0.32
Dividend per sh¥
0.43
0.50
0.50
0.50
0.52
0.59
0.57
0.63
0.60
0.69
0.15
5.68%
5.89%
—
13.13
Div yield (avg)%
11.74
9.52
11.63
14.08
16.44
14.40
16.17
16.29
16.17
16.39
23.51
16.17
15.29
86
7.25
Payout ratio%
2.16
0.40
1.01
3.66
5.85
4.72
6.86
7.46
5.08
3.56
11.63
5.08
4.19
11
1.504
Shares (diluted)B
1.710
1.873
2.141
2.346
2.364
2.479
2.509
2.460
2.392
2.763
1.575
3.17%
5.64%
37
4.89
Buyback yield%
10.30
11.20
9.31
7.73
6.79
5.09
5.66
4.68
6.25
3.65
28.48
5.09
6.52
88
0.342
D/E ratiox
0.515
0.543
0.532
0.528
0.494
0.498
0.531
0.570
0.642
0.715
0.372
0.570
0.531
53
2.006
Enterprise value¥B
1.958
2.220
2.444
2.389
2.143
2.242
2.328
2.623
2.543
2.398
1.321
2.28%
2.31%
27
0.452
LT debt¥B
2.597
2.459
2.431
2.442
2.245
2.418
2.274
2.089
2.188
2.410
0.984
1.44%
(0.38%)
32
Revenue
¥2.272B
8.77%
1.00×
Cost of revenue
¥1.398B
9.10%
1.03×
Operating expenses
¥394.8M
7.69%
0.90×
Goodwill & intangibles
16.76%