0.813
Revenue¥B
0.780
0.813
0.865
0.901
0.927
0.993
1.069
1.112
1.169
1.223
0.840
5.70%
5.01%
80
15.14
Revenue growth%
15.44
17.51
20.21
20.98
19.56
17.59
16.20
14.62
16.50
17.27
12.52
16.50
17.39
16
16.45
Gross margin%
4.35
6.19
5.01
5.28
7.63
5.83
8.33
7.85
8.63
11.62
18.71
8.33
6.91
32
5.65
Operating margin%
25.26
28.16
27.00
25.56
23.72
21.04
20.62
18.29
15.91
14.47
23.99
18.29
22.38
28
21.19
Net margin%
6.93
8.21
10.77
11.67
13.56
16.16
13.25
12.91
10.43
9.08
29.19
12.91
11.22
92
24.08
P/E ratio (avg)x
16.63
16.75
18.51
20.35
20.64
20.75
19.68
22.08
21.73
21.69
21.47
21.69
20.49
21
24.70
EV/EBITx
16.34
18.04
18.73
19.08
19.59
17.59
16.07
16.60
15.95
16.94
9.707
16.60
17.26
22
21.61
FCF yield (avg)%
22.81
25.09
27.41
30.03
30.14
29.72
31.04
28.80
27.99
26.74
21.32
28.80
28.40
48
10.57
FCF margin%
25.34
27.65
26.11
23.60
22.70
23.12
20.53
21.21
20.65
19.11
28.05
20.65
22.91
81
0.819
FCF / Net incomex
0.652
0.640
0.634
0.689
0.780
0.813
0.790
0.858
0.900
0.895
1.775
0.858
0.785
75
12.52
ROIC%
5.79
4.15
5.47
3.82
2.08
0.95
3.78
2.64
0.83
1.11
6.27
1.11
3.21
68
29.63
Return on equity%
18.57
20.90
23.61
23.67
24.19
23.80
24.72
25.16
25.48
23.39
5.41
24.72
23.74
48
8.24
Return on assets%
22.82
20.27
22.35
20.88
21.29
19.47
22.10
20.07
18.20
18.87
28.89
19.47
20.57
71
0.32
EPS¥
0.82
0.83
0.91
0.92
0.94
0.91
1.01
1.11
1.24
1.30
0.34
6.77%
4.58%
—
26.36
EPS growth%
20.26
17.72
18.09
20.23
19.30
18.10
20.22
22.92
25.44
22.54
5.38
22.54
20.23
32
0.17
Bookvalue per sh¥
0.64
0.62
0.60
0.69
0.71
0.66
0.73
0.73
0.70
0.81
0.38
2.44%
3.38%
—
0.46
FCF per share¥
1.17
1.14
1.16
1.29
1.27
1.37
1.48
1.60
1.57
1.81
0.64
7.31%
4.11%
—
0.46
Dividend per sh¥
0.71
0.74
0.83
0.97
0.97
1.02
1.18
1.25
1.22
1.30
0.23
5.86%
7.29%
—
17.27
Div yield (avg)%
19.16
18.77
15.94
17.94
18.52
17.32
20.03
22.85
23.73
26.25
14.34
22.85
18.97
42
7.66
Payout ratio%
20.30
22.69
21.24
18.28
17.81
15.88
17.01
14.27
12.43
14.59
22.31
14.59
17.41
94
445.0
Shares (diluted)M
567.2
599.3
667.1
648.3
641.6
607.0
655.9
716.3
752.6
709.4
443.2
2.03%
2.84%
44
24.34
Buyback yield%
32.87
32.14
33.55
31.58
33.01
33.25
32.77
32.61
32.99
35.29
23.54
32.99
32.93
21
1.139
D/E ratiox
0.881
0.849
0.747
0.815
0.843
0.738
0.738
0.738
0.667
0.615
1.063
0.738
0.743
89
0.052
Enterprise value¥B
1.387
1.520
1.487
1.417
1.577
1.632
1.788
1.992
2.029
1.966
0.408
4.51%
4.57%
38
306.9
LT debt¥M
403.1
477.5
505.6
491.4
510.2
581.7
642.3
715.2
752.0
837.5
834.5
10.42%
9.42%
87
Revenue
¥1.223B
5.01%
1.00×
Cost of revenue
¥831.1M
5.03%
1.00×
Operating expenses
¥260.2M
4.58%
0.96×
Goodwill & intangibles
14.11%