2.203
Revenue¥B
4.367
4.422
4.522
4.519
4.619
4.712
4.699
4.782
4.875
4.843
2.347
0.95%
1.11%
6
14.09
Revenue growth%
24.48
24.30
22.86
20.77
20.21
17.52
18.41
17.19
14.69
16.28
16.59
17.19
19.31
60
8.65
Gross margin%
20.93
20.77
17.86
15.68
18.29
19.82
18.05
15.43
14.32
16.03
15.95
16.03
17.95
8
24.62
Operating margin%
18.83
17.03
15.79
14.28
11.88
14.47
14.92
12.14
12.79
11.89
29.57
12.79
14.37
93
28.95
Net margin%
9.25
6.44
8.19
10.53
9.39
11.45
11.18
10.82
12.99
15.75
23.41
11.45
10.68
88
22.24
P/E ratio (avg)x
52.21
50.63
52.11
51.51
51.17
51.92
61.66
66.56
78.53
93.17
34.59
66.56
52.16
32
26.70
EV/EBITx
7.976
7.831
8.831
7.919
7.982
8.086
8.977
10.08
9.107
9.172
29.43
9.107
8.459
49
7.55
FCF yield (avg)%
19.09
17.60
17.60
19.10
16.97
19.04
21.71
23.48
20.76
22.95
8.40
21.71
19.09
12
10.38
FCF margin%
30.26
31.19
30.44
31.81
33.94
36.70
39.22
42.20
43.37
43.05
5.51
42.20
35.32
25
0.604
FCF / Net incomex
1.677
1.655
1.749
1.978
1.785
2.033
1.964
1.826
1.853
1.947
1.064
1.947
1.839
95
23.85
ROIC%
4.62
5.24
7.83
6.39
5.73
8.45
6.08
3.49
6.30
6.53
8.32
6.30
6.19
35
26.10
Return on equity%
14.19
11.26
12.43
14.85
12.74
15.31
15.47
13.07
11.25
9.74
27.31
13.07
12.90
93
19.77
Return on assets%
8.68
9.25
8.69
8.74
9.21
7.60
7.51
9.00
10.67
8.04
25.75
8.04
8.71
27
1.34
EPS¥
1.10
1.18
1.27
1.26
1.13
1.05
1.08
1.16
1.24
1.24
1.47
1.83%
0.75%
—
20.39
EPS growth%
21.31
21.85
23.49
26.09
27.39
26.44
26.30
27.21
26.96
24.75
21.83
26.44
26.19
43
0.90
Bookvalue per sh¥
0.22
0.19
0.19
0.20
0.19
0.17
0.17
0.17
0.15
0.15
1.23
(3.66%)
(3.73%)
—
1.40
FCF per share¥
1.49
1.71
1.73
1.68
1.56
1.48
1.46
1.39
1.53
1.57
0.92
0.13%
0.77%
—
1.39
Dividend per sh¥
1.16
1.20
1.26
1.25
1.10
1.17
1.09
1.11
1.21
1.15
1.39
0.91%
0.77%
—
25.80
Div yield (avg)%
17.94
20.64
18.78
19.95
20.10
20.12
17.83
15.77
18.70
20.07
21.07
18.70
19.37
68
21.61
Payout ratio%
17.52
17.78
19.70
21.58
19.04
17.73
15.39
14.57
11.78
14.03
18.60
14.57
17.63
6
820.5
Shares (diluted)M
772.6
780.6
840.5
734.6
634.9
597.0
527.2
524.9
508.0
487.5
807.4
(5.15%)
(4.16%)
74
15.14
Buyback yield%
9.35
11.44
13.03
15.95
17.21
19.86
16.98
16.35
15.92
18.52
3.87
16.98
16.15
27
0.565
D/E ratiox
0.397
0.368
0.367
0.316
0.341
0.343
0.311
0.307
0.281
0.298
1.305
0.307
0.328
20
4.192
Enterprise value¥B
1.929
2.007
2.019
2.174
2.465
2.445
2.676
3.006
3.013
3.076
1.725
4.53%
5.55%
45
2.047
LT debt¥B
5.099
5.862
5.552
5.588
6.433
6.307
7.159
6.695
7.081
7.463
3.170
3.01%
4.52%
8
Revenue
¥4.843B
1.11%
1.00×
Cost of revenue
¥2.509B
1.28%
1.02×
Operating expenses
¥713.0M
0.96%
0.99×
Goodwill & intangibles
15.34%