4.196
Revenue¥B
1.728
1.898
2.093
2.233
2.372
2.624
2.857
3.113
3.437
3.695
4.340
9.26%
8.94%
76
17.87
Revenue growth%
15.34
12.43
14.64
13.21
10.46
11.63
10.90
11.18
13.53
16.27
2.27
11.63
12.82
16
9.14
Gross margin%
35.43
37.41
36.91
36.41
35.65
37.10
39.07
41.17
38.36
36.62
18.32
38.36
37.01
42
24.26
Operating margin%
12.59
10.77
12.25
14.54
16.85
14.59
13.35
13.37
13.49
13.69
17.75
13.49
13.43
79
11.67
Net margin%
31.83
30.81
28.53
28.88
31.28
33.76
31.46
30.03
29.50
26.96
4.15
30.03
30.42
57
7.243
P/E ratio (avg)x
7.325
8.201
8.188
7.896
7.809
8.976
8.391
7.832
8.015
8.797
13.84
8.391
8.102
53
31.89
EV/EBITx
33.86
36.54
32.69
33.73
33.21
28.99
25.33
23.34
23.34
24.50
32.14
24.50
30.84
51
28.64
FCF yield (avg)%
22.20
19.32
19.58
21.30
21.52
20.40
20.12
20.64
21.29
19.67
14.40
20.40
20.52
77
2.20
FCF margin%
27.10
29.56
30.83
31.16
29.73
29.51
27.18
29.64
31.52
30.38
10.55
29.64
29.69
91
1.749
FCF / Net incomex
0.445
0.392
0.346
0.309
0.325
0.325
0.300
0.267
0.287
0.287
1.312
0.287
0.317
91
18.07
ROIC%
21.14
22.01
22.65
23.57
25.86
26.31
24.58
21.64
21.41
21.72
29.21
21.72
22.33
54
12.59
Return on equity%
27.32
26.73
28.37
26.52
27.98
27.13
26.69
27.51
29.00
26.47
12.46
27.13
27.23
60
10.99
Return on assets%
2.21
2.06
2.86
2.80
3.99
5.19
5.57
3.65
1.96
2.68
27.83
3.65
2.83
26
7.64
EPS¥
4.80
5.37
5.18
5.46
6.14
5.92
6.07
6.61
7.20
7.94
8.39
5.26%
6.63%
—
22.42
EPS growth%
18.04
19.22
20.78
20.29
17.69
19.72
18.21
20.85
20.95
20.83
4.46
20.83
20.00
58
6.60
Bookvalue per sh¥
7.63
8.20
7.70
7.59
8.50
9.26
10.45
10.13
11.23
10.75
5.46
4.82%
4.77%
—
10.31
FCF per share¥
11.68
11.63
11.92
13.47
15.14
16.49
16.40
18.80
19.22
19.80
10.75
5.51%
6.16%
—
7.54
Dividend per sh¥
7.47
7.40
7.49
9.06
10.59
11.24
13.66
15.93
18.25
19.30
5.11
12.75%
9.74%
—
14.21
Div yield (avg)%
1.41
0.40
0.40
3.18
3.11
3.78
3.28
3.90
3.47
4.94
12.11
3.78
3.23
71
13.47
Payout ratio%
9.98
11.37
13.28
15.15
14.07
16.04
17.95
19.92
22.89
20.91
23.26
19.92
15.60
72
159.1
Shares (diluted)M
195.1
216.9
246.3
283.8
272.1
313.8
337.6
377.4
432.8
433.8
159.3
9.78%
8.34%
32
26.57
Buyback yield%
15.41
16.61
16.82
16.43
16.73
16.01
16.68
16.84
17.02
19.41
8.92
16.84
16.70
33
1.501
D/E ratiox
1.612
1.519
1.662
1.682
1.883
2.128
2.031
2.165
2.514
2.420
1.757
2.165
1.957
9
3.172
Enterprise value¥B
1.675
1.937
2.069
2.149
2.226
2.308
2.261
2.700
2.863
2.874
3.284
5.24%
5.58%
64
3.033
LT debt¥B
5.893
5.890
5.628
5.994
6.271
7.200
8.225
8.296
8.301
8.656
3.628
6.66%
4.39%
41
Revenue
¥3.695B
8.94%
1.00×
Cost of revenue
¥1.951B
8.82%
0.99×
Operating expenses
¥613.0M
9.64%
1.07×
Goodwill & intangibles
16.74%