1.228
Revenue¥B
1.000
1.014
1.019
1.023
1.048
1.075
1.109
1.142
1.172
1.203
1.347
2.80%
1.75%
66
12.61
Revenue growth%
7.56
9.55
11.94
11.84
11.58
12.76
14.25
13.93
16.33
14.41
9.99
14.25
12.35
92
5.54
Gross margin%
27.45
27.65
27.51
29.71
30.17
30.14
31.69
31.65
31.18
28.78
28.81
31.18
29.92
54
27.00
Operating margin%
20.58
20.83
22.24
20.39
18.68
19.05
18.46
16.06
15.84
13.52
25.03
16.06
18.87
37
13.93
Net margin%
11.44
12.99
13.19
14.93
16.47
17.38
15.28
15.19
13.22
10.60
4.03
15.19
14.07
24
11.79
P/E ratio (avg)x
28.21
27.00
30.59
29.07
27.75
28.91
30.10
31.22
29.89
28.54
12.92
29.89
28.99
93
6.302
EV/EBITx
17.82
20.88
22.32
21.90
22.19
26.91
27.08
32.80
39.36
39.85
7.879
32.80
24.62
19
21.15
FCF yield (avg)%
10.24
7.96
9.51
7.90
7.65
9.32
8.37
9.70
10.21
8.00
26.64
9.32
8.85
50
11.01
FCF margin%
22.79
23.59
21.60
20.53
19.58
16.94
17.69
17.50
19.88
19.16
11.78
17.69
19.73
34
1.005
FCF / Net incomex
1.395
1.397
1.625
1.865
1.938
1.900
2.144
2.135
2.160
2.303
0.277
2.144
1.919
73
22.50
ROIC%
10.83
9.10
10.33
11.17
11.83
11.04
13.98
15.24
14.35
11.90
7.82
13.98
11.50
66
5.70
Return on equity%
25.70
25.43
28.07
26.67
27.61
29.57
30.03
32.49
32.87
30.19
19.70
30.19
28.82
28
16.97
Return on assets%
29.10
29.14
31.69
31.18
31.23
30.33
32.61
32.36
35.08
35.01
21.07
32.61
31.46
41
0.26
EPS¥
1.20
1.21
1.04
1.02
0.92
0.84
0.87
0.88
0.93
0.93
0.28
0.33%
(1.80%)
—
24.18
EPS growth%
22.74
20.54
19.24
16.94
19.35
20.14
19.02
16.81
18.26
21.14
17.53
19.02
19.29
42
0.93
Bookvalue per sh¥
1.66
1.69
1.94
2.21
2.48
2.54
2.66
2.61
2.94
3.31
1.38
5.93%
9.08%
—
1.19
FCF per share¥
0.80
0.91
1.05
1.15
1.14
1.30
1.43
1.59
1.81
1.76
1.06
9.01%
9.96%
—
1.16
Dividend per sh¥
1.55
1.65
1.60
1.48
1.41
1.29
1.17
1.12
1.10
1.02
0.92
(6.29%)
(4.89%)
—
20.61
Div yield (avg)%
20.94
22.99
25.76
27.61
24.85
22.43
21.88
19.77
19.22
22.16
24.50
21.88
22.30
92
15.06
Payout ratio%
7.55
5.67
4.43
7.14
9.59
12.00
14.08
16.19
18.72
16.68
10.92
16.19
10.79
93
360.6
Shares (diluted)M
294.5
293.5
320.6
309.7
279.8
306.0
314.9
298.4
323.7
311.4
348.5
2.16%
0.51%
36
27.60
Buyback yield%
12.46
10.20
12.46
13.84
13.84
11.00
10.18
10.89
10.99
10.15
15.47
10.89
10.99
66
0.287
D/E ratiox
1.608
1.733
1.616
1.724
1.595
1.558
1.459
1.585
1.585
1.474
0.159
1.558
1.590
48
0.833
Enterprise value¥B
1.463
1.575
1.796
1.818
1.815
1.788
2.024
2.169
2.414
2.847
1.109
9.42%
8.33%
30
512.8
LT debt¥M
492.4
415.7
449.5
481.3
419.7
370.6
388.1
382.3
333.5
322.6
707.0
(5.13%)
(4.42%)
36
Revenue
¥1.203B
1.75%
1.00×
Cost of revenue
¥842.3M
1.75%
1.00×
Operating expenses
¥224.3M
1.70%
0.99×
Goodwill & intangibles
19.36%