1.011
Revenue¥B
1.426
1.522
1.605
1.698
1.790
1.945
2.062
2.211
2.345
2.553
1.103
7.36%
6.68%
51
13.41
Revenue growth%
30.18
28.39
26.36
27.52
27.96
28.12
27.90
27.66
25.65
26.92
5.05
27.66
27.78
43
8.83
Gross margin%
18.88
19.58
22.42
24.89
24.37
22.64
24.19
25.48
23.30
23.42
11.53
23.42
23.36
78
19.71
Operating margin%
25.62
22.66
21.54
18.74
20.49
22.83
24.66
27.24
28.70
27.07
29.99
27.07
23.75
19
23.45
Net margin%
27.75
28.04
26.80
26.03
27.77
28.11
28.97
30.60
32.41
31.57
4.11
30.60
28.07
10
19.07
P/E ratio (avg)x
64.68
68.46
74.34
90.04
99.09
119.7
119.3
124.7
140.0
158.2
11.95
124.7
109.2
38
27.87
EV/EBITx
22.95
19.94
19.53
16.50
16.60
16.90
16.23
15.03
15.33
16.01
20.25
16.01
16.55
18
22.27
FCF yield (avg)%
14.98
12.72
11.85
13.45
12.57
15.40
16.40
13.53
15.89
17.32
14.94
15.89
14.25
57
16.19
FCF margin%
6.11
3.73
1.27
4.02
4.04
2.43
0.40
0.40
0.40
0.40
3.04
0.40
1.85
50
1.619
FCF / Net incomex
1.189
1.074
1.075
1.033
1.029
1.042
0.918
0.925
0.916
0.931
0.358
0.925
1.031
58
6.46
ROIC%
7.52
9.32
10.03
12.30
14.18
13.16
10.23
7.94
5.33
2.49
14.68
7.94
9.67
75
17.77
Return on equity%
19.10
16.58
14.17
16.17
17.65
15.82
17.67
19.54
22.14
21.64
27.13
19.54
17.66
58
20.79
Return on assets%
0.94
0.40
0.40
0.40
1.11
1.75
3.90
0.97
0.40
0.40
29.86
0.97
0.67
15
1.08
EPS¥
1.64
1.72
1.66
1.63
1.54
1.55
1.63
1.79
2.02
2.04
1.11
5.85%
2.32%
—
20.04
EPS growth%
13.33
10.88
12.75
13.26
11.81
10.42
11.54
10.28
12.12
9.91
8.76
10.42
11.67
92
3.48
Bookvalue per sh¥
2.47
2.79
3.05
3.45
3.98
4.75
5.39
5.95
6.16
6.71
0.98
10.99%
12.70%
—
2.42
FCF per share¥
2.36
2.65
2.78
2.56
2.75
2.54
2.36
2.41
2.72
2.56
2.21
(1.43%)
0.64%
—
1.03
Dividend per sh¥
1.63
1.70
1.70
1.55
1.56
1.65
1.67
1.72
1.66
1.71
1.91
1.88%
0.16%
—
14.50
Div yield (avg)%
23.94
24.25
23.42
24.22
26.87
29.80
31.20
31.67
34.33
37.28
25.98
31.67
28.34
39
17.24
Payout ratio%
22.33
20.00
18.23
19.95
22.22
21.91
24.75
23.18
22.81
22.66
5.99
22.81
22.27
27
290.4
Shares (diluted)M
182.5
197.3
196.3
213.9
189.1
174.1
153.4
142.8
122.6
129.8
289.7
(7.25%)
(4.40%)
85
4.76
Buyback yield%
20.64
21.17
21.02
20.07
22.29
19.67
18.65
19.40
20.57
18.79
9.73
19.40
20.32
21
0.767
D/E ratiox
0.135
0.121
0.109
0.098
0.092
0.087
0.083
0.080
0.081
0.078
1.534
0.081
0.090
82
0.962
Enterprise value¥B
2.461
2.796
2.813
3.058
3.016
3.650
3.602
4.229
4.561
4.548
0.316
8.57%
7.91%
58
0.245
LT debt¥B
0.468
0.505
0.519
0.612
0.607
0.631
0.632
0.632
0.732
0.872
1.263
7.53%
6.47%
74
Revenue
¥2.553B
6.68%
1.00×
Cost of revenue
¥1.787B
6.68%
1.00×
Operating expenses
¥432.4M
6.80%
1.01×
Goodwill & intangibles
19.69%