4.723
Revenue¥B
4.830
5.163
5.495
5.922
6.188
6.538
7.083
7.423
7.964
8.597
5.109
6.80%
6.52%
59
13.02
Revenue growth%
21.99
21.58
23.33
23.94
22.95
23.53
22.02
20.81
21.11
19.46
11.46
21.11
22.00
9
3.92
Gross margin%
1.64
0.86
0.40
0.40
0.59
0.40
0.40
0.40
0.40
2.78
22.03
0.40
0.40
25
15.09
Operating margin%
30.01
30.13
32.58
33.20
32.12
32.74
32.43
30.23
29.88
29.20
24.62
30.23
31.18
35
19.71
Net margin%
2.47
2.57
1.54
3.37
5.99
6.60
5.93
5.93
4.49
7.18
20.97
5.93
5.21
48
22.56
P/E ratio (avg)x
51.20
58.70
67.10
70.73
70.32
79.00
77.98
79.30
86.03
88.33
23.27
79.30
74.35
7
15.49
EV/EBITx
16.32
18.27
19.91
22.39
25.73
28.22
31.20
35.89
42.86
40.94
21.79
35.89
26.98
37
22.58
FCF yield (avg)%
17.61
18.45
20.54
18.95
18.85
17.46
14.87
16.80
16.29
17.70
19.49
16.80
17.65
33
26.00
FCF margin%
13.92
14.92
17.89
17.12
19.05
17.68
20.40
20.73
19.68
16.99
28.25
19.68
17.79
37
1.237
FCF / Net incomex
0.423
0.438
0.462
0.454
0.452
0.444
0.473
0.464
0.515
0.465
0.687
0.465
0.458
16
7.27
ROIC%
19.42
19.13
19.42
21.25
23.67
26.42
25.72
27.06
24.36
26.64
26.02
26.42
24.02
66
26.86
Return on equity%
11.19
8.46
8.95
9.23
7.31
8.09
7.94
6.23
7.51
10.49
11.13
7.94
8.28
16
26.06
Return on assets%
12.64
13.99
14.54
15.79
15.67
17.38
15.21
17.27
17.71
19.94
29.52
17.38
15.73
82
5.08
EPS¥
2.00
1.94
1.95
2.00
2.04
2.08
2.29
2.31
2.00
1.97
5.63
(0.68%)
(1.26%)
—
8.60
EPS growth%
25.01
22.28
23.39
24.38
23.53
25.30
26.51
25.36
25.55
27.42
13.50
25.55
25.15
67
4.56
Bookvalue per sh¥
7.11
7.66
8.65
8.53
9.09
10.28
11.93
11.39
12.20
13.77
3.16
8.65%
8.29%
—
2.71
FCF per share¥
7.32
7.07
6.91
7.24
7.34
7.03
6.78
6.30
6.86
7.86
1.46
1.37%
0.28%
—
4.15
Dividend per sh¥
7.96
9.13
10.61
10.65
10.16
10.62
10.77
11.08
11.37
12.87
5.08
4.85%
4.67%
—
28.70
Div yield (avg)%
8.18
9.68
9.08
8.87
10.70
8.34
9.61
11.80
10.38
12.22
24.60
10.38
9.64
45
18.07
Payout ratio%
1.70
3.70
6.05
7.68
5.89
6.23
8.83
8.33
6.09
7.89
26.43
7.89
6.16
14
522.1
Shares (diluted)M
398.1
360.8
365.3
369.7
321.5
352.9
332.9
366.1
341.2
344.7
509.3
1.40%
(1.91%)
91
21.55
Buyback yield%
35.60
34.88
35.27
33.86
36.82
33.95
36.51
33.84
35.25
35.52
24.76
35.25
35.26
72
0.882
D/E ratiox
1.135
1.240
1.499
1.783
2.121
2.347
2.731
2.974
2.985
3.466
1.241
2.974
2.234
48
0.374
Enterprise value¥B
12.16
12.98
12.71
14.93
16.65
18.78
22.73
26.45
26.07
31.16
6.839
13.36%
10.64%
65
3.700
LT debt¥B
8.954
10.60
11.61
11.42
13.20
14.18
14.03
15.37
16.26
19.63
1.688
8.26%
9.22%
16
Revenue
¥8.597B
6.52%
1.00×
Cost of revenue
¥6.018B
6.52%
1.00×
Operating expenses
¥1.512B
6.91%
1.04×
Goodwill & intangibles
14.37%