1.009
Revenue¥B
0.959
1.049
1.152
1.209
1.303
1.378
1.477
1.614
1.727
1.862
1.105
7.41%
7.74%
87
29.70
Revenue growth%
17.91
17.13
16.11
18.90
17.75
18.24
20.40
20.95
18.90
20.38
8.34
20.38
18.57
47
13.97
Gross margin%
10.88
9.63
10.54
9.39
8.20
5.90
5.13
5.65
6.55
9.31
24.84
5.90
8.76
67
26.26
Operating margin%
4.22
5.08
5.79
7.79
6.09
7.10
4.91
4.21
2.07
2.49
10.41
4.21
4.99
69
18.01
Net margin%
30.05
29.41
28.19
30.38
31.14
29.24
28.33
28.24
29.40
27.57
26.14
28.33
29.32
24
9.612
P/E ratio (avg)x
46.85
51.81
56.66
62.80
65.78
79.01
87.39
95.53
112.5
113.9
34.75
95.53
72.40
57
25.72
EV/EBITx
42.35
47.59
48.12
50.47
48.15
48.23
53.05
60.95
70.64
72.27
31.37
60.95
49.35
78
28.88
FCF yield (avg)%
24.08
21.11
20.09
21.79
23.70
25.28
24.94
23.78
22.98
21.63
19.15
23.78
23.34
49
15.42
FCF margin%
8.97
8.79
10.93
11.60
11.02
13.48
13.49
12.69
15.07
14.36
28.04
13.49
12.14
13
1.359
FCF / Net incomex
0.525
0.503
0.556
0.505
0.465
0.506
0.526
0.478
0.422
0.451
1.444
0.478
0.504
14
8.79
ROIC%
14.11
13.79
14.87
16.72
13.92
13.85
13.77
16.33
16.43
14.47
21.46
14.47
14.29
31
6.65
Return on equity%
27.92
25.44
26.96
27.67
30.14
27.14
27.98
25.60
24.82
21.97
2.78
25.60
27.05
47
14.42
Return on assets%
10.91
8.15
5.95
7.64
8.61
9.58
7.11
8.04
7.57
5.49
3.21
7.57
7.84
48
2.00
EPS¥
3.74
4.12
4.92
5.08
5.40
6.14
6.83
7.45
7.82
7.72
2.04
7.42%
7.93%
—
20.40
EPS growth%
21.89
21.06
20.21
21.71
20.26
19.56
20.41
20.23
21.21
22.03
25.47
20.41
20.74
22
3.88
Bookvalue per sh¥
3.47
3.35
3.43
3.77
3.97
4.39
4.47
4.26
4.48
4.50
2.61
2.56%
3.47%
—
0.80
FCF per share¥
2.46
2.86
2.92
3.24
3.21
3.72
4.19
4.55
4.62
5.14
0.69
9.85%
8.46%
—
0.94
Dividend per sh¥
2.97
2.93
2.70
2.73
2.91
2.66
2.91
2.74
3.02
3.08
2.52
1.14%
1.37%
—
29.98
Div yield (avg)%
30.96
32.37
33.16
32.48
34.10
32.41
29.96
31.35
31.53
30.74
25.97
31.35
31.95
30
2.56
Payout ratio%
11.86
14.80
15.59
17.64
17.68
17.53
19.62
17.95
20.36
21.52
9.51
19.62
17.66
76
239.3
Shares (diluted)M
236.0
232.3
234.0
243.5
248.9
248.4
252.7
225.4
197.9
173.7
239.0
(6.94%)
(3.34%)
41
24.19
Buyback yield%
14.27
16.14
18.68
17.93
19.97
17.08
17.19
14.87
12.21
12.04
28.59
14.87
16.61
90
0.642
D/E ratiox
0.317
0.329
0.303
0.277
0.313
0.281
0.307
0.306
0.331
0.308
1.399
0.307
0.308
87
1.173
Enterprise value¥B
1.433
1.439
1.713
1.910
2.019
2.058
2.043
2.191
2.388
2.597
0.086
5.16%
7.05%
81
1.462
LT debt¥B
2.383
2.642
2.798
2.712
2.652
2.593
2.748
3.096
3.128
3.616
1.031
6.40%
5.96%
47
Revenue
¥1.862B
7.74%
1.00×
Cost of revenue
¥1.066B
7.48%
0.98×
Operating expenses
¥383.1M
8.34%
1.06×
Goodwill & intangibles
13.74%