0.400
Revenue¥B
0.575
0.615
0.654
0.720
0.773
0.833
0.894
0.959
1.055
1.116
0.446
7.62%
7.60%
12
12.92
Revenue growth%
14.41
13.73
16.08
14.39
16.20
13.64
15.04
16.27
17.22
17.41
20.61
16.27
15.56
41
24.16
Gross margin%
23.09
26.03
25.07
27.98
26.92
25.73
27.43
26.91
25.78
28.14
13.18
26.91
26.47
41
19.60
Operating margin%
16.29
14.75
17.61
17.06
17.39
17.49
16.17
15.00
16.81
15.79
19.87
16.17
16.55
31
8.22
Net margin%
0.40
0.40
0.40
3.34
3.84
3.62
3.05
1.55
0.40
2.13
8.34
2.13
1.84
26
11.97
P/E ratio (avg)x
7.116
6.957
6.419
6.469
6.435
7.065
7.836
8.636
9.195
9.660
36.83
8.636
7.091
24
12.59
EV/EBITx
14.54
16.45
15.87
17.16
16.07
18.64
19.04
21.92
24.02
24.83
12.86
21.92
17.90
64
29.92
FCF yield (avg)%
28.38
29.30
28.86
29.00
27.56
25.59
22.99
21.44
19.94
19.78
24.15
21.44
26.57
30
10.69
FCF margin%
28.52
26.65
24.76
26.58
27.33
28.93
28.04
27.82
29.11
28.65
17.10
28.65
27.93
70
0.313
FCF / Net incomex
1.332
1.328
1.177
1.162
1.243
1.116
1.105
1.115
1.011
0.912
1.181
1.105
1.139
46
26.22
ROIC%
25.32
24.51
22.83
25.72
25.02
23.32
23.31
24.74
26.62
26.30
28.41
24.74
24.88
85
3.68
Return on equity%
22.12
19.48
20.73
20.71
19.29
16.94
14.44
13.99
14.05
13.78
29.98
14.05
18.11
46
24.41
Return on assets%
23.82
26.16
27.29
28.59
30.21
30.29
29.67
29.71
27.97
29.08
22.83
29.67
28.83
26
2.90
EPS¥
5.99
6.74
7.54
8.20
8.49
8.27
7.99
8.66
9.75
10.90
3.10
5.12%
6.66%
—
25.31
EPS growth%
28.79
30.67
32.39
32.57
32.62
29.71
27.16
24.77
21.91
20.82
15.75
24.77
29.25
20
2.88
Bookvalue per sh¥
3.64
3.47
3.55
3.16
2.96
2.67
2.53
2.22
2.20
2.36
3.59
(4.44%)
(3.97%)
—
2.01
FCF per share¥
3.38
3.41
3.86
3.63
3.58
3.28
3.72
3.48
3.24
3.47
2.24
(0.66%)
(0.54%)
—
2.26
Dividend per sh¥
3.67
3.96
3.55
3.30
3.17
3.33
3.47
3.27
3.57
3.92
5.02
4.36%
(0.53%)
—
29.22
Div yield (avg)%
18.76
20.04
20.75
19.02
17.57
14.90
12.38
10.19
9.39
6.78
20.24
10.19
16.24
86
29.10
Payout ratio%
28.68
27.05
27.10
26.73
29.43
31.36
30.18
32.62
31.70
33.60
21.07
31.70
29.80
31
226.7
Shares (diluted)M
280.8
311.5
350.7
357.2
410.3
397.1
400.8
422.9
475.5
465.8
230.3
2.57%
5.57%
31
26.23
Buyback yield%
11.59
12.61
13.97
16.08
13.57
13.20
10.83
8.17
9.96
8.67
9.56
9.96
12.10
82
0.228
D/E ratiox
0.823
0.976
1.126
1.108
1.162
1.187
1.344
1.469
1.478
1.696
0.687
1.469
1.175
34
0.866
Enterprise value¥B
1.185
1.070
1.175
1.090
1.102
1.215
1.162
1.256
1.295
1.355
1.021
4.21%
2.19%
39
0.366
LT debt¥B
1.025
1.198
1.217
1.399
1.504
1.558
1.755
1.748
1.886
1.935
0.189
5.16%
8.55%
94
Revenue
¥1.116B
7.60%
1.00×
Cost of revenue
¥668.9M
7.41%
0.98×
Operating expenses
¥218.4M
7.67%
1.01×
Goodwill & intangibles
20.05%