1.306
Revenue¥B
1.065
1.067
1.103
1.134
1.184
1.220
1.242
1.252
1.287
1.313
1.458
2.09%
2.43%
82
29.89
Revenue growth%
5.08
4.60
6.92
8.07
5.54
7.93
10.92
9.44
6.47
5.53
11.63
7.93
6.69
24
28.90
Gross margin%
0.40
2.20
0.40
2.37
0.40
2.20
3.26
2.33
0.40
0.40
3.61
2.20
1.30
7
5.23
Operating margin%
12.98
14.00
15.96
16.21
14.18
11.92
9.91
12.44
11.22
12.32
18.41
11.92
12.71
24
22.82
Net margin%
16.23
14.71
15.04
14.69
13.33
13.24
13.97
12.55
9.75
12.42
9.43
12.55
13.65
80
21.65
P/E ratio (avg)x
14.59
14.79
14.37
13.93
13.91
13.22
13.29
12.79
13.79
14.80
12.74
13.29
13.92
86
13.78
EV/EBITx
25.29
23.63
23.37
25.80
25.31
23.55
23.84
23.48
24.06
23.92
32.02
23.84
23.88
90
9.03
FCF yield (avg)%
8.05
6.83
4.49
4.90
5.56
6.53
8.46
8.03
8.22
11.21
23.15
8.22
7.43
73
20.47
FCF margin%
10.78
11.94
10.07
11.24
11.40
9.12
6.20
8.79
6.48
8.41
24.64
8.41
9.60
83
0.829
FCF / Net incomex
0.450
0.439
0.490
0.558
0.654
0.669
0.693
0.704
0.716
0.741
0.485
0.704
0.661
70
6.40
ROIC%
37.23
35.85
36.61
38.36
40.67
39.20
36.58
33.75
33.93
31.83
29.07
33.93
36.60
88
24.82
Return on equity%
7.12
5.11
4.04
3.96
6.73
4.43
6.44
4.73
2.73
4.33
3.67
4.43
4.58
65
21.21
Return on assets%
16.70
14.38
14.04
13.88
15.37
15.38
15.97
14.94
14.30
14.90
9.63
14.94
14.92
91
0.81
EPS¥
2.31
2.38
2.74
3.01
3.30
3.13
3.39
3.36
3.54
3.54
0.87
1.40%
3.88%
—
21.62
EPS growth%
22.79
21.16
19.02
17.41
19.27
19.42
20.34
20.36
22.27
24.68
21.46
20.36
20.35
64
2.46
Bookvalue per sh¥
0.35
0.32
0.29
0.26
0.25
0.23
0.26
0.25
0.27
0.26
1.52
1.29%
(4.09%)
—
2.29
FCF per share¥
2.34
2.34
2.19
2.10
2.16
2.00
2.09
2.10
2.27
2.07
0.95
(0.86%)
(0.90%)
—
2.13
Dividend per sh¥
2.07
1.87
1.77
1.66
1.50
1.41
1.48
1.34
1.28
1.43
2.03
(0.95%)
(4.56%)
—
12.58
Div yield (avg)%
16.03
18.36
20.14
18.21
19.33
21.88
21.39
20.08
19.12
21.38
2.29
21.38
19.70
30
27.26
Payout ratio%
28.41
26.59
28.78
31.60
33.39
35.34
32.83
35.62
35.92
36.68
14.69
35.62
33.11
18
285.9
Shares (diluted)M
326.2
339.4
332.6
340.3
322.7
376.2
434.0
473.6
487.2
544.6
284.6
11.03%
5.35%
56
19.52
Buyback yield%
21.14
20.25
18.32
16.84
16.30
16.50
14.65
17.22
17.27
15.00
6.77
16.50
17.03
86
0.856
D/E ratiox
1.393
1.575
1.778
1.976
2.231
2.608
2.693
3.123
3.521
3.766
1.035
3.123
2.420
76
1.609
Enterprise value¥B
1.992
1.808
1.761
1.744
1.585
1.773
1.931
1.927
1.979
1.856
1.745
3.20%
(1.75%)
10
1.502
LT debt¥B
1.225
1.144
1.140
1.166
1.105
1.262
1.213
1.216
1.259
1.365
0.998
4.33%
2.43%
77
Revenue
¥1.313B
2.43%
1.00×
Cost of revenue
¥760.3M
2.40%
1.00×
Operating expenses
¥191.3M
3.40%
1.10×
Goodwill & intangibles
16.09%