4.146
Revenue¥B
2.646
2.735
2.834
2.971
3.114
3.254
3.374
3.582
3.683
3.918
4.236
4.70%
4.49%
78
27.71
Revenue growth%
4.74
1.96
0.40
0.40
0.40
0.40
0.40
2.61
2.71
5.42
2.80
2.61
1.18
8
25.04
Gross margin%
8.00
10.70
12.03
14.52
12.08
14.77
16.00
18.91
18.44
17.82
17.08
17.82
14.64
23
12.18
Operating margin%
23.09
20.98
19.04
19.71
20.95
23.63
21.06
23.15
25.59
25.93
7.15
23.63
22.07
52
18.27
Net margin%
22.46
22.06
23.18
24.36
24.26
26.68
29.67
32.08
29.52
29.50
19.62
29.52
25.52
62
24.68
P/E ratio (avg)x
28.87
30.93
33.34
36.61
40.25
41.51
40.67
38.36
41.46
37.22
15.04
40.67
37.79
95
36.87
EV/EBITx
33.32
38.88
38.23
44.53
45.93
51.11
60.10
60.44
63.64
62.90
26.36
60.44
48.52
92
15.85
FCF yield (avg)%
0.40
0.40
0.40
1.56
3.98
1.26
2.35
0.96
1.00
1.81
24.72
1.26
1.13
33
29.18
FCF margin%
32.30
33.61
32.53
34.17
36.68
35.71
35.58
37.17
34.36
36.69
10.70
35.71
34.97
77
1.311
FCF / Net incomex
1.356
1.367
1.281
1.336
1.268
1.468
1.525
1.699
1.957
2.145
0.136
1.699
1.418
37
25.74
ROIC%
22.49
23.24
21.29
18.63
20.23
18.81
16.09
14.58
15.05
14.38
25.12
15.05
18.72
28
19.54
Return on equity%
25.35
27.70
25.90
28.31
30.08
30.19
30.52
28.42
29.86
27.16
13.83
29.86
28.36
84
21.11
Return on assets%
26.38
27.10
29.96
31.06
30.38
30.35
30.55
33.00
34.38
36.96
19.80
33.00
30.47
77
1.34
EPS¥
1.51
1.49
1.37
1.42
1.38
1.45
1.60
1.53
1.61
1.66
1.47
3.76%
1.67%
—
13.99
EPS growth%
5.96
5.01
5.55
8.41
10.87
10.28
7.55
7.10
5.70
7.26
27.74
7.26
7.18
93
1.24
Bookvalue per sh¥
1.66
1.99
1.92
1.98
2.31
2.54
2.64
2.76
2.93
2.88
1.17
4.54%
7.30%
—
1.15
FCF per share¥
2.07
2.24
2.19
2.28
2.31
2.25
2.22
2.15
2.11
2.52
0.76
1.74%
1.72%
—
0.90
Dividend per sh¥
0.72
0.71
0.78
0.88
0.83
0.89
1.00
1.00
0.97
0.96
0.29
3.07%
2.53%
—
19.80
Div yield (avg)%
10.86
9.55
7.32
8.84
6.91
8.45
5.66
3.56
5.18
2.43
2.67
5.18
7.11
27
8.36
Payout ratio%
12.22
12.70
15.14
14.22
16.79
18.05
18.09
17.11
19.16
17.71
22.84
18.05
16.95
49
1.536
Shares (diluted)B
1.394
1.351
1.358
1.455
1.360
1.378
1.432
1.605
1.501
1.480
1.537
1.71%
1.23%
82
11.22
Buyback yield%
28.61
31.47
33.85
34.98
36.38
34.70
33.12
35.39
36.79
37.67
18.25
35.39
34.84
43
0.205
D/E ratiox
0.478
0.523
0.540
0.581
0.535
0.554
0.612
0.679
0.625
0.564
1.470
0.612
0.559
77
2.440
Enterprise value¥B
3.571
3.315
3.575
4.077
3.942
4.053
3.942
3.751
3.629
3.429
4.215
(2.75%)
(0.02%)
50
3.773
LT debt¥B
4.426
4.537
4.624
4.933
5.510
5.426
6.159
7.223
8.470
9.519
2.177
11.56%
7.38%
10
Revenue
¥3.918B
4.49%
1.00×
Cost of revenue
¥2.562B
4.33%
0.99×
Operating expenses
¥682.8M
5.09%
1.06×
Goodwill & intangibles
16.13%