1.468
Revenue¥B
1.221
1.322
1.413
1.512
1.623
1.715
1.823
1.974
2.151
2.265
1.610
6.89%
7.33%
15
18.51
Revenue growth%
14.19
17.03
15.23
16.69
15.84
15.90
15.01
12.96
10.03
10.85
3.28
12.96
15.12
50
4.49
Gross margin%
11.32
13.81
12.93
11.23
12.66
12.62
12.44
10.45
10.04
11.18
22.50
11.18
11.88
32
14.47
Operating margin%
24.96
24.08
23.72
23.65
24.48
23.99
26.80
24.06
23.30
25.75
8.72
24.06
24.07
13
12.26
Net margin%
27.20
29.12
27.39
24.55
24.22
21.88
20.89
18.00
17.93
19.91
18.95
19.91
23.05
17
32.64
P/E ratio (avg)x
42.83
49.62
55.93
59.45
66.76
75.80
77.03
83.98
93.68
106.4
22.36
83.98
71.28
88
7.869
EV/EBITx
11.53
10.53
11.36
10.37
10.09
9.434
9.697
9.691
9.952
8.815
27.11
9.691
10.02
51
21.73
FCF yield (avg)%
22.31
23.84
23.09
20.92
18.58
19.79
17.78
19.18
17.50
16.92
6.11
17.78
19.48
74
23.08
FCF margin%
7.04
7.70
7.39
10.13
10.92
10.77
13.21
14.03
16.16
16.65
8.32
14.03
10.84
56
0.785
FCF / Net incomex
2.160
2.463
2.515
2.792
2.742
3.156
3.561
4.068
4.558
5.319
0.675
4.068
2.974
78
24.74
ROIC%
4.99
2.17
4.90
2.40
2.71
2.55
3.93
1.64
0.40
2.03
5.77
2.03
2.48
67
26.98
Return on equity%
9.17
6.31
8.38
10.37
11.39
11.90
12.67
11.41
11.01
12.60
3.00
11.90
11.20
26
18.77
Return on assets%
26.06
24.54
26.80
28.85
30.07
29.65
26.75
29.36
28.89
29.62
17.84
29.36
28.87
67
0.47
EPS¥
0.85
0.82
0.82
0.91
1.09
1.29
1.46
1.47
1.71
1.89
0.52
11.68%
8.76%
—
8.16
EPS growth%
13.92
13.48
15.86
17.09
15.16
14.19
17.17
15.63
17.71
18.14
24.84
17.17
15.75
37
0.57
Bookvalue per sh¥
0.57
0.60
0.66
0.78
0.87
1.00
0.97
1.08
1.20
1.21
0.51
6.91%
8.07%
—
0.12
FCF per share¥
1.31
1.34
1.58
1.74
1.86
2.07
2.35
2.59
3.13
3.69
0.64
14.72%
12.73%
—
0.34
Dividend per sh¥
1.20
1.21
1.24
1.36
1.58
1.69
1.65
1.78
1.95
2.13
0.27
6.14%
6.57%
—
21.66
Div yield (avg)%
2.11
0.40
0.40
0.40
0.40
1.36
2.62
3.34
3.32
5.37
27.76
3.32
1.73
11
11.14
Payout ratio%
3.29
5.66
6.75
3.86
1.51
0.40
0.40
0.40
0.40
0.40
29.20
0.40
0.95
10
2.169
Shares (diluted)B
2.828
3.004
3.497
3.647
3.618
4.142
4.715
4.966
5.704
5.840
2.263
10.05%
7.35%
39
10.88
Buyback yield%
14.19
13.57
10.58
13.12
11.61
9.07
9.35
11.41
11.83
14.71
22.80
11.41
11.72
40
1.118
D/E ratiox
0.870
0.765
0.725
0.727
0.746
0.698
0.697
0.709
0.756
0.799
1.256
0.709
0.736
82
0.935
Enterprise value¥B
0.919
1.013
1.146
1.286
1.167
1.162
1.307
1.374
1.398
1.545
2.446
5.77%
5.80%
52
0.478
LT debt¥B
1.017
0.986
0.948
0.960
1.106
1.127
1.318
1.285
1.253
1.227
1.348
2.09%
2.87%
65
Revenue
¥2.265B
7.33%
1.00×
Cost of revenue
¥1.307B
7.23%
0.99×
Operating expenses
¥251.7M
7.62%
1.03×
Goodwill & intangibles
13.61%