1.346
Revenue¥B
4.123
4.247
4.465
4.698
4.937
5.215
5.365
5.712
5.899
6.211
1.381
4.70%
4.49%
37
16.47
Revenue growth%
16.75
18.07
18.17
17.17
18.34
19.49
18.92
18.78
21.07
23.32
10.76
19.49
18.56
10
29.15
Gross margin%
17.27
18.67
17.72
17.20
17.78
19.25
20.71
22.77
22.82
25.64
6.36
22.77
18.96
61
23.25
Operating margin%
0.91
0.40
1.00
0.85
3.14
2.89
5.10
4.27
6.26
7.67
23.07
5.10
3.01
86
3.04
Net margin%
8.58
9.38
12.08
9.56
10.49
8.57
7.31
8.99
6.97
6.36
2.81
7.31
8.78
67
6.911
P/E ratio (avg)x
38.09
37.67
34.16
35.20
39.29
37.14
41.11
39.60
43.70
41.69
30.00
41.11
38.69
87
27.92
EV/EBITx
32.61
36.31
37.16
41.22
38.54
37.17
37.17
39.69
41.24
42.26
34.76
39.69
37.85
48
11.20
FCF yield (avg)%
25.28
24.94
26.24
23.61
23.16
23.61
21.06
23.00
25.67
25.50
28.40
23.61
24.28
34
20.83
FCF margin%
21.13
21.17
21.42
21.60
23.69
24.25
21.82
21.77
20.86
23.32
27.63
21.82
21.69
39
0.993
FCF / Net incomex
2.159
2.364
2.271
2.250
2.403
2.582
2.613
2.897
2.730
3.217
0.277
2.730
2.492
60
13.66
ROIC%
16.76
17.88
19.96
19.42
19.57
21.46
18.68
18.07
17.50
15.13
23.66
18.07
18.37
16
16.51
Return on equity%
29.39
29.13
26.76
25.78
25.65
25.74
27.10
29.02
28.77
28.41
14.95
28.41
27.76
43
19.49
Return on assets%
11.46
9.15
10.76
11.54
13.74
15.42
16.56
17.54
19.85
22.05
17.65
17.54
14.58
13
1.31
EPS¥
2.39
2.35
2.45
2.68
2.99
2.92
2.92
2.74
3.08
3.08
1.35
0.54%
3.82%
—
3.77
EPS growth%
28.81
29.82
32.57
34.86
32.49
33.94
33.78
35.14
32.59
29.74
11.91
33.78
32.58
68
0.76
Bookvalue per sh¥
0.79
0.79
0.75
0.82
0.88
0.77
0.78
0.76
0.78
0.83
3.05
(1.12%)
0.13%
—
0.66
FCF per share¥
2.09
2.16
2.05
2.05
2.25
2.50
2.79
3.14
3.24
3.12
0.65
6.79%
3.95%
—
2.42
Dividend per sh¥
2.14
1.99
1.80
1.82
1.66
1.51
1.40
1.51
1.64
1.47
0.97
(2.33%)
(3.25%)
—
16.11
Div yield (avg)%
24.05
26.27
27.35
29.11
26.21
24.34
25.50
24.26
22.76
25.22
25.28
24.34
25.36
48
13.75
Payout ratio%
24.69
26.63
24.34
24.53
25.69
25.91
24.71
23.09
22.15
24.55
5.52
24.55
24.62
88
1.647
Shares (diluted)B
2.276
2.577
2.835
2.919
3.030
2.893
3.220
3.211
3.705
3.776
1.661
4.50%
5.26%
59
12.21
Buyback yield%
11.01
11.47
13.93
12.93
11.05
11.02
13.25
15.43
14.41
13.64
23.92
13.64
13.09
76
0.621
D/E ratiox
0.893
0.933
1.059
1.001
1.123
1.212
1.334
1.301
1.280
1.289
0.890
1.289
1.168
71
0.865
Enterprise value¥B
4.671
4.590
4.644
4.592
5.264
5.834
5.497
5.776
6.582
6.082
3.022
2.93%
3.42%
74
1.191
LT debt¥B
1.421
1.560
1.738
1.807
1.687
1.652
1.795
1.848
1.853
1.903
2.847
2.45%
1.95%
79
Revenue
¥6.211B
4.49%
1.00×
Cost of revenue
¥4.085B
4.29%
0.98×
Operating expenses
¥845.2M
5.20%
1.07×
Goodwill & intangibles
15.38%