0.594
Revenue¥B
3.903
4.202
4.480
4.870
5.118
5.467
5.888
6.275
6.639
7.030
0.625
6.55%
6.98%
21
3.72
Revenue growth%
18.38
15.74
14.93
17.45
19.54
20.17
17.49
18.92
19.40
18.88
6.09
18.92
18.63
77
5.04
Gross margin%
24.84
22.59
22.38
23.70
26.27
29.09
27.78
25.70
23.64
25.79
3.01
25.79
25.27
23
18.99
Operating margin%
29.26
30.03
28.53
25.55
28.47
27.90
28.18
26.92
29.85
27.51
10.01
27.90
28.33
37
5.49
Net margin%
26.64
28.30
25.77
25.25
25.38
22.59
21.68
18.80
19.10
17.47
15.95
19.10
23.92
71
18.90
P/E ratio (avg)x
9.401
10.35
11.44
11.23
11.75
13.19
12.75
13.98
15.61
17.00
37.57
13.98
12.25
27
11.67
EV/EBITx
24.81
28.94
32.91
34.45
40.33
38.66
43.64
46.59
53.68
56.51
25.04
46.59
39.49
23
2.12
FCF yield (avg)%
22.29
21.46
20.51
20.57
22.53
23.02
22.98
20.80
18.59
17.09
16.28
20.80
21.13
75
10.16
FCF margin%
34.65
37.05
39.50
37.63
36.50
38.94
39.62
39.29
39.09
38.78
28.32
39.09
38.86
71
0.156
FCF / Net incomex
0.986
1.015
1.138
1.076
1.068
1.008
0.991
0.972
0.930
0.986
1.799
0.986
0.999
92
22.94
ROIC%
21.67
24.36
26.29
24.65
25.38
23.62
23.74
21.38
19.67
22.14
19.85
22.14
23.68
84
22.50
Return on equity%
0.40
0.84
2.17
0.40
0.59
1.93
4.28
5.88
7.08
7.42
15.52
5.88
2.05
86
19.83
Return on assets%
21.75
24.13
24.07
24.43
22.38
20.07
22.14
22.80
22.31
21.00
3.21
22.14
22.35
32
0.40
EPS¥
0.40
0.40
0.44
0.43
0.48
0.51
0.52
0.54
0.57
0.65
0.44
6.09%
4.67%
—
17.39
EPS growth%
23.84
21.03
22.30
22.60
19.76
21.14
23.07
22.90
24.67
21.83
23.80
22.90
22.45
10
1.43
Bookvalue per sh¥
1.00
1.17
1.31
1.44
1.47
1.64
1.66
1.98
2.26
2.51
1.56
11.30%
11.65%
—
1.84
FCF per share¥
0.92
0.93
1.03
1.02
1.11
1.17
1.17
1.36
1.51
1.45
0.67
5.56%
4.91%
—
1.31
Dividend per sh¥
1.20
1.38
1.57
1.74
2.03
2.33
2.29
2.66
2.91
3.48
1.84
11.38%
12.81%
—
11.07
Div yield (avg)%
0.40
1.96
1.12
4.06
2.72
0.40
0.40
2.70
4.75
2.01
29.42
2.01
1.98
32
15.17
Payout ratio%
15.47
15.67
13.64
12.32
10.85
13.33
15.09
17.96
15.22
12.68
25.97
15.09
14.36
57
2.187
Shares (diluted)B
1.717
1.864
1.714
1.819
1.814
1.557
1.647
1.759
1.867
1.808
2.162
(0.06%)
(0.23%)
40
27.52
Buyback yield%
21.07
21.74
20.78
22.08
22.15
22.57
23.14
20.68
20.78
18.83
3.81
20.78
21.41
80
0.276
D/E ratiox
1.201
1.352
1.337
1.345
1.228
1.101
1.029
0.995
0.992
1.098
0.889
1.029
1.151
48
0.464
Enterprise value¥B
2.191
2.431
2.668
2.756
3.171
3.372
3.263
3.668
4.212
4.868
2.739
8.95%
9.40%
75
1.155
LT debt¥B
3.200
2.715
2.560
2.481
2.633
2.344
2.304
2.032
1.823
1.749
4.282
(7.86%)
(6.55%)
28
Revenue
¥7.030B
6.98%
1.00×
Cost of revenue
¥4.728B
7.01%
1.00×
Operating expenses
¥1.513B
7.05%
1.01×
Goodwill & intangibles
15.30%