1.255
Revenue¥B
2.243
2.228
2.198
2.251
2.229
2.213
2.266
2.265
2.342
2.341
1.392
0.99%
0.52%
27
15.99
Revenue growth%
11.71
12.79
14.77
14.03
14.67
16.59
15.03
15.86
13.86
15.88
28.86
15.86
14.72
29
27.57
Gross margin%
31.97
29.62
31.69
28.90
27.06
25.49
25.86
23.11
26.03
25.91
9.48
25.86
26.54
90
5.18
Operating margin%
3.59
5.57
7.08
6.01
8.45
5.87
5.96
8.41
6.95
9.53
27.08
6.95
6.48
45
22.42
Net margin%
25.35
25.48
23.72
24.91
26.45
27.84
29.55
29.47
27.54
25.04
18.79
27.84
25.96
17
20.18
P/E ratio (avg)x
15.11
17.22
18.33
17.79
18.48
21.33
20.61
22.66
24.36
24.92
14.43
22.66
19.54
35
29.11
EV/EBITx
42.67
45.97
54.92
53.91
51.71
52.08
61.56
62.59
67.86
70.68
30.04
62.59
54.42
67
29.09
FCF yield (avg)%
7.17
8.96
8.93
5.94
2.96
3.90
5.65
3.60
3.61
3.89
22.72
3.89
4.77
32
5.11
FCF margin%
18.98
18.94
19.28
18.19
17.06
18.65
16.84
14.04
15.24
14.58
27.09
15.24
17.63
91
0.844
FCF / Net incomex
1.969
2.177
2.318
2.666
2.742
3.051
3.076
3.523
3.828
4.018
1.625
3.523
2.897
15
27.03
ROIC%
22.07
23.82
24.34
25.99
26.71
28.29
27.55
28.02
25.20
23.79
28.17
27.55
25.60
67
20.41
Return on equity%
10.40
12.56
11.11
8.95
8.15
8.08
10.42
11.56
9.01
11.11
29.77
10.42
10.41
95
25.44
Return on assets%
8.63
6.06
7.24
8.03
9.45
7.49
5.61
4.51
5.60
3.28
19.52
5.60
6.65
17
7.16
EPS¥
13.22
13.14
12.25
11.49
11.43
11.88
11.82
10.75
11.27
12.75
7.39
2.21%
(0.34%)
—
27.22
EPS growth%
13.91
11.04
9.48
8.83
10.58
13.04
12.78
14.72
12.53
14.90
25.34
13.04
12.65
9
9.53
Bookvalue per sh¥
17.04
15.91
17.96
17.90
17.88
17.33
17.40
15.94
16.35
18.19
2.22
0.35%
0.99%
—
9.66
FCF per share¥
24.93
26.03
30.43
31.25
31.17
33.83
35.71
39.12
43.75
47.46
9.64
8.77%
8.27%
—
1.91
Dividend per sh¥
12.86
13.44
15.87
18.40
18.40
19.05
19.55
20.04
21.98
22.40
7.68
4.02%
5.91%
—
20.75
Div yield (avg)%
27.62
27.64
26.13
25.95
25.90
23.02
23.96
26.35
26.83
27.88
17.75
26.35
26.24
87
25.79
Payout ratio%
12.06
13.28
15.81
16.29
14.35
14.03
11.63
12.88
11.25
8.99
11.33
11.63
13.08
59
129.9
Shares (diluted)M
184.1
174.5
184.5
178.3
202.3
213.2
238.0
239.1
262.7
269.6
129.7
5.91%
5.39%
19
2.10
Buyback yield%
21.91
24.16
23.56
22.11
22.04
22.76
25.48
22.68
20.34
19.03
20.32
22.68
22.40
8
0.810
D/E ratiox
2.273
2.195
2.448
2.396
2.445
2.429
2.265
2.140
2.337
2.306
1.003
2.306
2.322
40
1.651
Enterprise value¥B
0.975
0.990
0.918
0.969
0.831
0.756
0.671
0.620
0.612
0.546
1.697
(8.05%)
(5.25%)
12
1.156
LT debt¥B
1.608
1.820
2.000
2.065
2.256
2.510
2.889
2.823
3.210
3.158
0.707
6.96%
6.25%
50
Revenue
¥2.341B
0.52%
1.00×
Cost of revenue
¥1.156B
0.82%
1.03×
Operating expenses
¥500.8M
0.10%
0.96×
Goodwill & intangibles
22.53%