0.392
Revenue¥B
1.415
1.559
1.657
1.792
1.979
2.104
2.270
2.470
2.669
2.907
0.410
8.00%
8.24%
14
28.31
Revenue growth%
23.71
24.00
23.65
21.06
20.11
18.39
17.34
16.70
17.59
18.70
11.59
17.59
19.40
54
29.75
Gross margin%
8.73
6.58
5.39
4.49
7.39
7.24
9.55
11.44
12.27
12.56
5.68
11.44
8.06
57
24.54
Operating margin%
26.78
24.76
26.63
29.42
30.00
29.91
32.07
31.62
32.46
32.87
18.95
32.07
29.95
15
17.62
Net margin%
26.66
24.22
22.32
25.30
27.58
28.70
26.65
23.66
22.92
21.02
5.24
23.66
24.76
56
33.84
P/E ratio (avg)x
11.32
10.41
9.478
9.382
8.148
8.063
7.000
6.387
6.416
5.907
7.338
6.416
8.105
54
27.63
EV/EBITx
38.98
43.29
42.91
47.71
46.51
52.73
61.94
66.86
67.45
70.34
32.59
66.86
50.22
9
14.37
FCF yield (avg)%
6.97
8.24
7.75
8.40
9.34
9.44
12.03
14.60
17.50
16.23
5.88
14.60
9.39
28
10.98
FCF margin%
15.81
18.03
18.44
19.35
16.68
19.42
17.87
20.23
20.43
21.90
27.81
20.23
18.90
69
0.423
FCF / Net incomex
1.097
1.000
1.012
0.996
0.961
1.056
1.013
1.040
0.994
1.045
0.858
1.040
1.013
26
5.52
ROIC%
17.64
19.10
21.38
23.08
24.36
24.49
26.32
24.81
23.40
22.18
2.89
24.49
23.24
40
25.97
Return on equity%
20.04
20.58
21.01
22.54
21.65
20.61
18.84
19.17
20.94
20.44
29.66
20.44
20.59
27
22.97
Return on assets%
22.12
24.57
22.00
24.37
25.72
25.55
22.78
21.81
24.06
22.70
20.63
22.78
23.42
94
0.24
EPS¥
0.92
1.01
0.95
0.85
0.88
0.79
0.86
0.77
0.76
0.70
0.25
(4.61%)
(2.43%)
—
20.49
EPS growth%
20.22
20.62
18.69
18.96
21.85
23.62
26.53
27.14
27.71
29.79
27.02
27.14
22.73
13
0.17
Bookvalue per sh¥
0.46
0.47
0.50
0.47
0.52
0.51
0.45
0.48
0.50
0.53
0.51
0.14%
1.19%
—
0.46
FCF per share¥
0.68
0.73
0.78
0.77
0.76
0.73
0.75
0.74
0.76
0.81
0.20
1.35%
2.21%
—
0.41
Dividend per sh¥
0.45
0.43
0.42
0.46
0.49
0.47
0.53
0.53
0.57
0.59
0.40
3.77%
2.86%
—
20.71
Div yield (avg)%
31.13
29.86
30.10
28.47
29.49
29.85
32.41
33.26
35.53
38.17
11.90
33.26
30.61
37
25.27
Payout ratio%
10.56
12.22
11.24
11.22
9.19
6.19
8.38
5.76
8.21
9.45
7.40
8.21
9.32
18
1.271
Shares (diluted)B
1.401
1.598
1.453
1.387
1.396
1.501
1.510
1.551
1.732
1.963
1.303
7.06%
3.33%
23
9.67
Buyback yield%
17.97
19.74
21.79
22.69
24.99
24.83
23.32
23.04
25.14
24.08
27.85
24.08
23.18
41
1.061
D/E ratiox
0.144
0.140
0.128
0.134
0.134
0.144
0.127
0.134
0.121
0.134
1.730
0.134
0.134
67
2.715
Enterprise value¥B
0.241
0.227
0.210
0.211
0.238
0.267
0.268
0.268
0.310
0.345
2.746
7.68%
3.07%
42
1.657
LT debt¥B
2.391
2.570
2.883
3.247
3.283
3.482
3.724
3.582
3.542
3.812
1.161
3.03%
4.13%
31
Revenue
¥2.907B
8.24%
1.00×
Cost of revenue
¥1.777B
8.42%
1.02×
Operating expenses
¥463.3M
7.56%
0.94×
Goodwill & intangibles
17.50%