0.225
Revenue¥B
0.641
0.683
0.710
0.767
0.795
0.861
0.902
0.946
1.020
1.061
0.232
5.93%
5.59%
11
25.89
Revenue growth%
25.93
23.19
24.65
25.34
23.03
21.67
21.31
18.60
18.56
19.33
13.03
19.33
22.35
10
25.46
Gross margin%
15.20
15.10
15.18
14.79
14.63
17.11
17.94
16.74
17.52
19.10
20.22
17.52
15.97
9
2.16
Operating margin%
24.37
24.12
27.09
24.97
24.36
24.05
22.82
21.13
18.83
19.73
10.17
21.13
24.09
68
4.44
Net margin%
21.93
22.71
23.58
21.23
19.46
22.35
19.41
16.68
18.21
18.97
29.36
18.97
20.34
39
18.39
P/E ratio (avg)x
22.44
23.09
21.77
23.72
26.55
28.95
30.25
31.86
31.81
29.43
21.14
30.25
27.75
78
24.27
EV/EBITx
6.682
7.214
7.737
6.918
7.627
7.589
7.500
7.595
7.716
8.312
19.15
7.595
7.592
13
12.50
FCF yield (avg)%
13.84
16.20
15.95
15.26
14.64
15.08
17.25
16.94
16.47
13.73
28.55
16.47
15.60
16
23.76
FCF margin%
24.80
25.65
27.28
28.21
28.00
29.12
29.44
31.13
30.08
32.59
3.30
30.08
28.67
47
1.559
FCF / Net incomex
1.738
1.810
2.016
2.233
2.095
2.356
2.195
2.210
2.245
2.239
1.403
2.239
2.203
26
4.47
ROIC%
31.47
32.75
31.02
33.19
35.68
33.57
31.08
31.80
33.68
32.53
14.20
32.53
32.64
63
25.20
Return on equity%
18.42
15.90
15.00
12.64
10.20
7.20
9.07
6.28
7.93
9.89
14.33
7.93
10.05
17
14.06
Return on assets%
10.24
11.36
11.95
13.91
14.34
14.97
15.89
15.27
13.16
15.49
26.93
15.27
14.13
41
1.07
EPS¥
0.95
1.03
1.14
1.14
1.14
1.19
1.33
1.37
1.51
1.45
1.10
4.93%
4.93%
—
14.90
EPS growth%
26.57
24.13
22.62
23.67
24.00
24.73
25.12
26.56
27.97
26.94
28.70
26.56
24.93
57
1.03
Bookvalue per sh¥
1.60
1.79
2.01
2.38
2.71
3.13
2.99
3.52
3.83
3.79
2.92
6.92%
9.38%
—
2.45
FCF per share¥
2.20
2.39
2.41
2.31
2.33
2.75
2.87
3.04
3.29
3.32
1.25
7.41%
5.20%
—
1.54
Dividend per sh¥
2.69
2.64
2.70
3.20
3.53
3.67
4.13
4.82
5.40
6.10
1.79
11.58%
8.56%
—
22.34
Div yield (avg)%
20.35
18.74
16.12
16.98
18.25
20.56
21.43
20.06
20.48
21.90
17.30
20.56
20.21
73
29.75
Payout ratio%
8.87
9.54
9.11
10.79
8.38
8.95
6.11
7.60
8.54
9.73
29.16
8.54
8.91
21
163.3
Shares (diluted)M
232.3
230.8
258.6
283.2
311.8
319.0
362.4
406.9
418.6
486.9
157.8
9.32%
8.84%
67
5.62
Buyback yield%
33.30
35.60
35.22
34.18
33.89
35.47
38.40
39.04
38.59
36.84
11.59
38.40
35.53
59
0.470
D/E ratiox
1.861
1.788
1.770
1.718
1.745
1.772
1.928
1.903
2.060
2.387
0.386
1.928
1.824
81
0.483
Enterprise value¥B
0.764
0.755
0.758
0.868
0.835
0.863
1.012
0.973
1.073
1.129
0.685
6.21%
3.32%
77
105.0
LT debt¥M
316.0
357.6
342.7
337.9
361.7
410.1
392.7
417.0
418.3
473.7
805.2
5.54%
4.31%
33
Revenue
¥1.061B
5.59%
1.00×
Cost of revenue
¥663.7M
5.48%
0.99×
Operating expenses
¥108.3M
6.60%
1.10×
Goodwill & intangibles
18.11%