2.300
Revenue¥B
1.600
1.717
1.827
1.958
2.048
2.196
2.284
2.434
2.567
2.745
2.517
6.03%
6.30%
72
24.85
Revenue growth%
18.13
16.58
17.84
16.75
17.20
15.74
15.55
16.61
16.30
14.16
12.75
15.74
16.60
60
22.40
Gross margin%
8.23
5.46
5.81
4.71
3.63
3.36
4.13
5.58
4.90
4.58
7.54
4.58
4.81
48
14.58
Operating margin%
3.97
3.28
5.20
2.69
2.43
0.44
2.26
0.40
0.40
1.35
11.71
0.44
2.34
16
12.96
Net margin%
17.26
17.55
15.96
16.10
13.70
11.81
9.78
9.81
10.00
8.40
11.64
9.81
12.75
34
33.49
P/E ratio (avg)x
37.67
38.71
41.80
40.04
37.01
40.09
40.54
43.93
41.18
42.97
35.53
41.18
40.32
26
18.05
EV/EBITx
38.69
41.60
37.18
35.11
33.70
35.59
32.29
34.96
35.25
38.33
37.40
35.25
35.42
66
12.80
FCF yield (avg)%
17.79
17.90
20.00
19.13
17.48
19.23
17.11
15.23
17.64
17.01
10.60
17.11
17.71
84
3.02
FCF margin%
17.72
15.60
14.96
14.84
14.08
13.03
13.73
14.71
13.89
14.86
22.97
13.89
14.78
40
1.702
FCF / Net incomex
2.086
2.257
2.251
2.252
2.405
2.677
3.055
2.825
2.870
2.749
1.261
2.825
2.541
49
15.62
ROIC%
8.08
10.45
9.72
12.70
12.99
12.71
14.07
15.67
15.34
13.27
29.52
14.07
12.85
68
29.64
Return on equity%
15.42
17.60
17.58
14.67
17.11
15.53
13.35
12.77
13.25
14.69
16.41
13.35
15.06
73
28.22
Return on assets%
18.88
18.16
18.49
16.54
16.69
15.00
14.39
14.61
16.79
14.28
28.51
14.61
16.62
83
1.73
EPS¥
9.05
9.61
9.42
9.50
10.70
12.51
13.48
14.05
14.49
15.76
1.83
8.06%
7.50%
—
26.49
EPS growth%
17.54
19.70
20.76
19.92
20.43
23.16
26.13
25.90
23.05
20.74
7.37
23.16
20.75
36
3.33
Bookvalue per sh¥
4.81
4.96
4.58
4.44
4.20
4.07
4.19
4.00
3.87
4.13
3.88
(0.30%)
(1.60%)
—
4.16
FCF per share¥
3.77
3.60
3.46
3.77
4.36
4.46
4.89
5.22
4.98
5.41
8.31
4.40%
4.98%
—
6.87
Dividend per sh¥
6.83
6.89
6.51
5.93
6.41
7.25
6.70
7.32
7.89
8.82
7.71
6.58%
2.06%
—
10.02
Div yield (avg)%
19.20
21.20
21.04
23.19
21.04
19.43
17.84
17.68
15.96
13.23
24.74
17.68
19.31
59
7.15
Payout ratio%
7.67
9.72
7.00
6.31
6.89
6.11
8.64
6.09
4.84
4.84
15.35
6.09
6.60
24
174.7
Shares (diluted)M
159.0
164.0
158.3
158.9
156.2
153.9
147.1
145.5
130.2
129.3
172.1
(3.71%)
(3.19%)
30
11.04
Buyback yield%
22.92
21.34
18.88
16.52
16.53
17.89
17.02
19.83
22.50
20.81
27.64
19.83
19.36
67
1.596
D/E ratiox
1.737
1.762
1.694
1.592
1.552
1.760
2.009
2.045
2.301
2.433
1.379
2.045
1.761
11
1.929
Enterprise value¥B
0.626
0.740
0.730
0.762
0.884
0.853
0.935
1.082
1.062
1.095
2.649
4.37%
5.59%
71
0.596
LT debt¥B
2.838
2.978
3.124
2.790
2.529
2.772
2.976
2.759
2.716
2.979
0.339
3.32%
1.32%
46
Revenue
¥2.745B
6.30%
1.00×
Cost of revenue
¥1.648B
6.23%
0.99×
Operating expenses
¥639.9M
6.76%
1.04×
Goodwill & intangibles
18.93%