0.624
Revenue¥B
5.872
6.262
6.664
7.322
7.969
8.724
9.231
9.900
10.48
11.22
0.691
7.08%
7.46%
20
12.41
Revenue growth%
23.60
21.40
22.12
24.15
21.88
22.93
23.31
22.86
21.45
22.75
19.89
22.86
22.81
58
20.98
Gross margin%
23.11
23.07
23.74
20.86
22.85
20.70
21.03
22.76
20.70
18.96
10.42
20.70
21.89
56
14.52
Operating margin%
28.15
28.01
29.74
29.92
31.68
29.94
32.12
33.27
33.63
33.08
11.52
33.08
30.81
91
8.35
Net margin%
2.77
4.92
3.67
2.35
2.58
0.40
2.17
0.72
2.54
1.14
4.18
1.14
2.45
11
19.09
P/E ratio (avg)x
36.17
39.71
44.62
44.15
46.91
49.44
55.07
52.94
49.90
49.60
30.21
49.90
48.18
74
33.47
EV/EBITx
37.12
36.75
36.56
41.86
39.57
44.05
43.67
46.67
53.55
62.17
36.51
46.67
42.77
73
21.43
FCF yield (avg)%
7.41
9.59
7.60
9.71
12.33
10.70
10.84
8.72
10.36
10.54
5.37
10.54
10.03
72
23.95
FCF margin%
23.36
26.27
24.38
26.09
28.36
30.46
29.16
30.11
31.38
29.31
22.66
30.11
28.76
85
0.337
FCF / Net incomex
0.703
0.782
0.865
0.852
1.023
1.204
1.288
1.443
1.609
1.871
1.210
1.443
1.114
33
17.25
ROIC%
23.27
25.18
27.23
27.15
24.38
24.39
23.30
20.47
22.44
23.78
18.03
23.30
24.08
59
23.19
Return on equity%
25.59
26.67
24.10
21.57
23.37
21.37
24.22
24.91
26.50
26.70
10.08
24.91
24.56
77
28.31
Return on assets%
6.58
4.96
5.07
4.92
5.79
4.50
1.72
3.46
1.49
0.40
4.44
1.72
4.71
44
1.26
EPS¥
1.19
1.32
1.54
1.76
2.01
2.08
2.41
2.63
2.70
2.85
1.33
7.20%
9.15%
—
11.22
EPS growth%
13.97
13.49
14.32
11.66
13.93
12.65
14.30
13.17
14.78
17.03
27.49
14.30
13.95
25
0.29
Bookvalue per sh¥
0.74
0.76
0.75
0.73
0.78
0.66
0.56
0.58
0.54
0.47
0.84
(9.66%)
(4.10%)
—
0.33
FCF per share¥
0.92
0.97
0.87
0.85
0.88
0.90
0.98
0.96
1.00
1.09
0.50
4.43%
0.63%
—
1.37
Dividend per sh¥
1.97
2.00
2.26
2.65
3.12
3.09
3.40
3.41
3.99
4.65
0.89
8.32%
10.83%
—
6.36
Div yield (avg)%
17.18
17.38
15.49
12.69
15.04
16.62
16.14
18.26
17.90
17.75
8.98
17.75
16.90
75
13.45
Payout ratio%
19.12
17.17
14.52
15.19
13.50
12.19
10.76
11.76
13.11
11.46
23.69
11.76
13.31
93
2.164
Shares (diluted)B
2.520
2.464
2.472
2.808
2.663
2.718
2.784
2.538
2.871
2.668
2.160
0.04%
1.25%
35
4.64
Buyback yield%
11.97
9.89
9.26
11.40
11.45
9.39
9.57
10.22
9.22
11.17
19.33
9.57
10.06
94
0.422
D/E ratiox
1.487
1.596
1.501
1.395
1.373
1.339
1.385
1.352
1.393
1.451
0.831
1.385
1.394
81
5.175
Enterprise value¥B
4.411
4.858
4.741
4.811
5.324
5.639
5.041
4.961
4.817
4.395
7.969
(3.76%)
0.55%
89
2.562
LT debt¥B
13.76
13.65
15.31
17.18
18.75
19.91
19.50
19.37
19.87
19.52
4.281
0.81%
3.32%
86
Revenue
¥11.22B
7.46%
1.00×
Cost of revenue
¥7.447B
7.65%
1.02×
Operating expenses
¥1.238B
7.57%
1.01×
Goodwill & intangibles
16.52%