0.865
Revenue¥B
1.430
1.437
1.485
1.502
1.542
1.590
1.642
1.623
1.646
1.699
0.903
1.96%
1.75%
59
3.84
Revenue growth%
26.67
28.64
30.37
29.43
29.69
27.02
26.18
26.33
28.90
28.89
12.79
27.02
28.76
68
19.62
Gross margin%
22.73
24.17
21.58
21.99
21.08
18.50
17.82
20.61
19.29
18.70
3.35
18.70
20.85
89
22.93
Operating margin%
12.35
9.35
11.94
9.00
11.74
9.39
11.54
12.43
11.00
8.50
28.48
11.00
11.27
68
3.90
Net margin%
26.86
26.92
27.78
26.77
26.14
28.09
29.94
30.08
27.18
26.10
4.85
28.09
27.05
67
10.98
P/E ratio (avg)x
12.06
11.71
11.85
11.70
10.60
11.61
12.32
13.42
12.45
11.35
7.203
12.32
11.78
46
12.93
EV/EBITx
58.43
61.31
65.99
64.18
62.99
69.20
78.73
83.63
83.33
91.98
18.31
83.33
67.59
48
10.82
FCF yield (avg)%
19.59
21.42
21.15
22.32
22.91
25.76
25.99
24.38
22.95
23.89
25.62
24.38
22.93
64
20.22
FCF margin%
14.85
17.46
14.94
13.58
14.08
13.62
14.82
15.08
14.41
12.10
27.47
14.41
14.61
49
0.888
FCF / Net incomex
2.679
2.658
2.986
3.290
3.323
3.104
3.001
3.036
2.883
3.078
1.379
3.036
3.018
19
5.32
ROIC%
11.37
13.29
10.30
11.38
12.18
14.68
13.64
15.01
16.28
14.82
15.12
14.82
13.46
15
10.80
Return on equity%
27.67
28.55
29.83
29.28
26.81
28.25
25.78
26.24
28.35
27.76
22.66
27.76
28.00
52
7.94
Return on assets%
9.61
11.21
13.78
11.28
11.01
13.37
12.11
10.12
12.03
9.38
4.87
12.03
11.24
68
2.74
EPS¥
4.09
4.67
5.04
5.75
6.03
6.04
6.91
8.08
8.99
10.66
2.98
12.07%
10.52%
—
28.20
EPS growth%
19.37
18.50
15.52
13.32
15.56
12.97
14.29
15.59
15.60
13.59
25.11
14.29
15.54
60
1.45
Bookvalue per sh¥
3.89
3.78
3.58
3.35
3.16
3.54
3.49
3.39
3.22
2.97
2.09
(1.23%)
(2.18%)
—
1.57
FCF per share¥
0.94
0.82
0.70
0.74
0.76
0.71
0.66
0.62
0.59
0.51
3.29
(7.49%)
(5.44%)
—
3.37
Dividend per sh¥
2.79
2.75
2.97
3.04
2.95
2.97
3.01
2.84
2.56
2.34
3.14
(4.56%)
(1.87%)
—
23.89
Div yield (avg)%
26.75
29.71
28.08
25.99
25.96
28.30
29.20
30.19
29.80
27.80
28.73
29.20
28.19
8
25.52
Payout ratio%
24.95
27.07
27.95
25.40
27.46
25.43
22.57
20.34
19.82
19.55
7.04
20.34
25.17
41
122.1
Shares (diluted)M
192.8
200.9
191.8
225.4
255.7
301.2
345.2
355.6
339.1
351.3
123.3
6.56%
6.90%
23
16.09
Buyback yield%
7.24
6.39
7.63
8.51
10.93
8.40
8.39
6.41
6.65
5.73
7.62
6.65
7.43
81
0.176
D/E ratiox
1.339
1.500
1.647
1.610
1.679
1.796
2.066
2.090
2.168
2.335
0.718
2.090
1.738
89
697.2
Enterprise value¥M
166.0
152.0
168.9
182.1
165.2
168.6
161.9
155.9
163.0
173.6
758.8
1.00%
(0.36%)
33
1.264
LT debt¥B
1.323
1.405
1.293
1.276
1.403
1.381
1.258
1.278
1.308
1.368
0.834
(0.51%)
0.71%
84
Revenue
¥1.699B
1.75%
1.00×
Cost of revenue
¥1.190B
1.75%
1.00×
Operating expenses
¥349.0M
2.43%
1.07×
Goodwill & intangibles
16.83%