2.103
Revenue¥B
1.396
1.421
1.467
1.521
1.581
1.580
1.627
1.662
1.720
1.802
2.251
2.66%
2.59%
92
27.51
Revenue growth%
10.76
8.65
6.68
6.92
7.57
6.41
8.98
7.23
6.94
7.40
28.41
7.23
7.32
20
19.72
Gross margin%
17.52
18.12
15.83
13.10
15.86
15.60
14.38
16.41
18.76
21.22
28.30
16.41
16.14
11
6.05
Operating margin%
26.33
23.58
22.13
20.84
23.59
21.87
23.23
24.50
23.05
21.68
22.89
23.05
23.14
17
27.68
Net margin%
21.41
23.49
25.58
28.01
30.26
32.33
29.43
29.10
29.30
30.79
14.41
29.43
29.20
91
37.37
P/E ratio (avg)x
14.38
15.17
13.99
15.44
14.55
13.27
14.07
14.31
14.21
13.25
32.97
14.07
14.26
13
35.26
EV/EBITx
36.03
33.78
32.09
32.33
36.43
38.61
43.80
41.40
38.75
37.47
21.98
38.75
36.95
39
2.32
FCF yield (avg)%
14.23
14.99
15.41
15.64
16.44
16.90
17.14
20.10
19.19
18.67
3.27
18.67
16.67
82
5.27
FCF margin%
24.14
25.12
25.67
28.45
30.23
30.35
31.13
29.61
27.22
28.80
27.39
29.61
28.62
51
0.785
FCF / Net incomex
1.410
1.562
1.848
2.163
2.256
2.360
2.657
2.778
3.125
3.224
0.555
2.778
2.308
90
16.74
ROIC%
32.83
31.90
30.65
32.58
34.99
33.25
33.13
31.37
32.84
32.84
29.71
32.84
32.83
39
3.97
Return on equity%
20.96
22.96
22.72
24.99
23.31
22.26
22.61
21.65
24.62
22.52
25.26
22.52
22.66
51
12.21
Return on assets%
21.10
18.39
16.24
18.51
15.94
14.82
17.77
19.04
19.74
20.41
16.46
19.04
18.45
19
0.30
EPS¥
0.89
0.85
0.92
0.86
0.86
0.95
0.84
0.75
0.83
0.78
0.33
(1.91%)
(0.22%)
—
7.09
EPS growth%
23.07
23.23
24.58
25.22
27.51
25.42
27.78
30.72
33.13
33.26
24.40
30.72
26.47
19
0.78
Bookvalue per sh¥
1.05
0.94
1.04
0.94
0.87
0.93
1.00
0.99
1.02
0.95
0.98
1.64%
(1.36%)
—
0.93
FCF per share¥
0.66
0.74
0.82
0.81
0.92
0.90
0.88
0.90
0.95
1.11
0.70
3.83%
6.10%
—
0.34
Dividend per sh¥
0.77
0.87
0.89
0.88
0.93
1.06
1.15
1.05
1.10
1.16
0.88
4.51%
5.47%
—
6.64
Div yield (avg)%
11.18
11.59
11.00
10.25
9.86
11.92
13.40
14.81
17.67
14.81
27.72
14.81
11.76
69
18.15
Payout ratio%
17.49
19.99
21.03
18.46
17.81
16.77
15.98
14.36
14.16
14.82
4.91
14.82
17.13
34
0.999
Shares (diluted)B
1.646
1.743
1.794
1.875
2.185
2.454
2.765
3.182
3.683
4.445
1.026
15.26%
10.71%
22
21.00
Buyback yield%
19.99
21.81
23.61
26.38
28.95
26.37
27.01
26.64
27.39
27.54
16.06
27.01
26.51
15
1.457
D/E ratiox
1.071
1.152
1.151
1.138
1.171
1.110
0.961
1.035
0.964
1.028
0.610
1.028
1.091
25
1.430
Enterprise value¥B
1.465
1.563
1.531
1.671
1.765
1.944
2.181
2.207
2.434
2.402
1.369
6.35%
5.06%
91
1.868
LT debt¥B
1.137
1.157
1.136
1.164
0.999
1.082
1.158
1.143
1.141
1.238
0.702
4.37%
0.81%
39
Revenue
¥1.802B
2.59%
1.00×
Cost of revenue
¥896.3M
2.15%
0.96×
Operating expenses
¥399.3M
2.87%
1.03×
Goodwill & intangibles
16.93%