1.631
Revenue¥B
1.424
1.453
1.504
1.587
1.605
1.685
1.762
1.780
1.854
1.892
1.756
3.35%
3.15%
82
18.02
Revenue growth%
5.18
3.25
6.01
3.93
5.31
4.97
2.74
1.36
0.40
0.98
26.33
1.36
3.59
56
13.00
Gross margin%
4.17
6.40
8.71
10.02
10.30
11.38
12.37
11.13
8.86
9.86
7.42
11.13
9.94
24
27.96
Operating margin%
26.55
27.10
24.42
27.28
28.57
25.96
24.27
23.26
22.84
24.90
27.49
24.27
25.43
15
7.49
Net margin%
32.96
34.37
33.73
31.35
31.76
34.49
35.92
38.07
40.18
39.03
20.68
38.07
34.43
18
22.71
P/E ratio (avg)x
15.26
14.93
17.88
17.53
20.33
22.21
24.45
29.30
32.68
36.52
27.43
29.30
21.27
94
6.820
EV/EBITx
46.54
53.87
55.10
51.66
57.00
61.26
57.46
66.92
74.55
79.82
19.88
66.92
57.23
6
12.02
FCF yield (avg)%
5.85
4.65
3.92
5.17
4.46
2.42
0.40
0.40
0.40
0.40
15.84
0.40
3.17
13
3.13
FCF margin%
21.37
20.99
20.61
17.75
16.31
15.26
12.38
13.85
12.84
11.78
10.99
12.84
15.79
18
0.440
FCF / Net incomex
0.421
0.482
0.482
0.514
0.541
0.554
0.549
0.520
0.531
0.491
1.237
0.531
0.517
56
26.55
ROIC%
19.04
20.73
18.16
15.23
15.41
13.77
12.78
12.34
12.64
12.63
22.74
12.64
14.50
83
4.26
Return on equity%
25.13
26.62
23.95
24.98
24.56
27.10
24.46
21.80
19.91
17.47
10.75
21.80
24.51
84
8.57
Return on assets%
12.52
10.05
10.23
12.84
14.99
17.98
17.96
18.38
20.86
18.40
28.82
18.38
16.48
12
12.65
EPS¥
17.35
19.42
18.90
20.35
22.69
24.18
22.70
20.73
20.42
20.10
13.94
(2.39%)
2.85%
—
14.92
EPS growth%
12.97
13.33
12.65
15.33
18.22
19.85
19.39
17.54
14.95
13.03
11.42
17.54
15.14
34
6.87
Bookvalue per sh¥
6.86
8.00
7.98
8.33
9.23
10.11
10.45
9.85
9.84
10.07
12.54
1.76%
3.55%
—
15.63
FCF per share¥
11.56
11.75
11.33
12.42
13.21
14.56
14.15
15.70
14.28
15.47
15.44
3.21%
1.90%
—
8.88
Dividend per sh¥
10.30
9.93
9.60
10.31
11.23
11.58
13.18
14.39
16.23
17.37
13.30
9.12%
4.59%
—
7.49
Div yield (avg)%
15.22
14.56
17.07
18.66
16.00
17.00
19.78
17.81
16.93
19.27
8.22
17.81
17.03
48
20.33
Payout ratio%
11.11
13.49
15.74
17.45
15.73
18.41
20.01
22.56
22.90
23.81
13.64
22.56
17.93
23
140.7
Shares (diluted)M
221.6
243.4
286.6
311.6
369.5
375.3
375.5
439.5
500.0
580.6
137.4
9.46%
11.23%
76
12.54
Buyback yield%
14.77
15.93
18.30
20.66
21.68
21.33
24.24
25.33
24.68
23.41
15.17
24.24
21.51
17
1.464
D/E ratiox
1.556
1.849
2.098
2.081
2.093
2.083
2.213
2.157
2.130
2.550
1.251
2.157
2.095
84
1.146
Enterprise value¥B
0.417
0.446
0.462
0.491
0.458
0.439
0.419
0.432
0.402
0.357
1.566
(4.87%)
(0.99%)
92
260.7
LT debt¥M
714.8
758.2
742.9
725.8
766.4
818.9
898.8
996.9
976.6
989.2
802.0
5.23%
3.85%
16
Revenue
¥1.892B
3.15%
1.00×
Cost of revenue
¥1.146B
3.04%
0.99×
Operating expenses
¥423.8M
2.73%
0.96×
Goodwill & intangibles
15.99%