1.006
Revenue¥B
1.968
1.953
1.923
1.933
1.958
1.946
1.993
1.993
2.034
2.004
1.111
0.46%
0.23%
86
13.33
Revenue growth%
22.25
22.57
25.07
24.28
23.83
24.74
27.03
25.85
26.59
29.20
18.88
26.59
24.90
87
24.36
Gross margin%
24.06
22.50
21.57
21.79
23.25
24.48
25.76
24.05
25.50
27.71
7.16
25.50
24.06
56
6.47
Operating margin%
18.84
16.92
19.81
19.96
17.13
14.83
15.25
15.71
14.25
11.80
4.91
14.83
16.31
11
25.58
Net margin%
11.14
12.83
15.63
16.65
19.08
21.52
22.05
23.29
24.80
26.03
16.24
23.29
20.30
67
9.457
P/E ratio (avg)x
25.58
26.32
27.88
25.36
27.01
28.51
24.22
20.56
18.94
17.84
16.70
20.56
25.47
48
8.129
EV/EBITx
34.50
37.05
41.38
45.92
42.47
48.14
43.34
48.55
46.97
44.35
23.47
46.97
43.84
39
4.63
FCF yield (avg)%
15.04
17.64
17.08
14.91
16.99
15.97
17.67
18.95
18.43
20.13
20.76
18.43
17.36
32
2.09
FCF margin%
5.22
2.88
4.82
4.86
6.00
3.29
2.70
4.87
1.89
0.57
14.51
2.70
4.05
30
0.576
FCF / Net incomex
2.263
2.156
2.224
2.214
2.240
2.489
2.711
2.642
2.905
3.036
0.236
2.711
2.376
64
23.33
ROIC%
2.05
0.41
2.21
4.79
4.17
2.56
1.59
0.40
0.40
0.40
28.85
0.40
1.82
83
18.84
Return on equity%
19.49
21.38
20.22
21.91
20.03
19.33
20.77
18.10
17.20
19.78
18.08
19.33
19.91
53
11.39
Return on assets%
18.25
19.73
21.43
21.19
22.65
24.46
24.32
21.60
24.24
24.77
24.44
24.32
22.13
58
2.23
EPS¥
3.56
3.71
4.36
4.58
5.37
5.10
5.19
5.71
6.04
6.41
2.30
3.62%
5.86%
—
6.69
EPS growth%
17.76
16.14
13.80
16.13
14.82
17.30
15.21
15.19
13.33
10.86
21.88
15.19
15.20
68
2.40
Bookvalue per sh¥
1.19
1.17
1.25
1.20
1.11
1.07
1.02
1.08
1.11
1.01
2.90
(1.89%)
(2.76%)
—
2.39
FCF per share¥
3.00
3.16
2.99
2.92
2.60
2.68
2.69
2.71
2.49
2.25
0.75
(2.82%)
(3.99%)
—
3.35
Dividend per sh¥
3.89
4.38
4.47
4.69
5.17
5.18
5.47
5.00
4.90
5.11
1.87
(0.25%)
2.13%
—
10.62
Div yield (avg)%
17.23
18.07
15.88
14.90
14.19
14.55
13.60
16.06
16.51
19.19
25.98
16.06
15.97
42
27.46
Payout ratio%
26.90
26.61
26.21
26.03
28.67
27.20
26.06
28.36
25.86
25.54
5.92
26.06
26.41
10
91.62
Shares (diluted)M
124.9
143.5
144.4
162.2
164.6
175.8
166.4
171.6
182.8
172.7
88.21
0.95%
3.84%
64
20.44
Buyback yield%
17.55
15.51
18.34
17.41
14.94
15.09
15.97
15.87
16.10
13.69
16.74
15.87
15.92
69
0.949
D/E ratiox
1.558
1.730
1.780
1.694
1.903
2.190
2.193
2.133
2.136
2.354
0.336
2.190
2.018
6
1.093
Enterprise value¥B
1.755
1.680
1.503
1.505
1.479
1.402
1.390
1.451
1.537
1.508
1.583
0.40%
(1.60%)
69
1.306
LT debt¥B
1.020
1.078
1.199
1.152
1.318
1.398
1.381
1.536
1.640
1.894
0.246
7.52%
8.19%
66
Revenue
¥2.004B
0.23%
1.00×
Cost of revenue
¥1.064B
0.58%
1.04×
Operating expenses
¥325.5M
(0.57%)
0.92×
Goodwill & intangibles
17.01%