1.479
Revenue¥B
1.696
1.844
2.012
2.157
2.297
2.479
2.711
2.968
3.288
3.499
1.594
8.79%
8.37%
67
3.45
Revenue growth%
13.80
11.89
9.91
8.94
10.66
9.91
8.29
9.83
11.18
13.31
10.72
9.91
10.29
24
21.86
Gross margin%
31.54
32.52
31.54
30.64
28.03
25.59
23.51
21.33
19.20
18.19
12.35
21.33
26.81
28
12.22
Operating margin%
28.43
26.39
23.81
23.56
20.59
19.32
18.59
19.03
19.88
18.13
4.13
19.03
20.24
83
14.53
Net margin%
17.59
19.11
21.94
24.27
27.04
24.90
26.94
29.58
31.74
29.19
5.06
29.19
25.92
33
11.16
P/E ratio (avg)x
14.44
15.03
13.78
14.50
13.51
14.23
13.14
13.07
12.83
13.26
35.00
13.14
13.65
89
31.04
EV/EBITx
36.08
34.54
32.65
29.63
31.93
29.14
32.37
31.00
32.97
31.50
8.667
31.50
32.15
55
6.83
FCF yield (avg)%
1.58
1.99
4.36
3.15
3.16
4.46
2.40
0.54
2.25
0.40
12.58
2.25
2.33
18
11.88
FCF margin%
25.15
22.38
20.60
20.83
22.08
21.36
24.31
21.59
18.93
20.86
26.56
21.36
21.47
34
1.058
FCF / Net incomex
1.181
1.158
1.332
1.545
1.580
1.583
1.770
2.045
2.104
2.521
1.184
2.045
1.581
67
14.41
ROIC%
28.16
25.55
26.40
25.50
23.79
25.88
26.09
27.24
24.47
25.88
14.44
25.88
25.88
85
5.21
Return on equity%
6.80
4.55
4.57
6.86
5.10
4.75
4.45
3.94
6.01
7.96
28.08
4.75
4.92
23
20.86
Return on assets%
7.81
10.69
11.43
10.23
13.05
10.92
13.34
15.55
13.78
13.88
2.94
13.78
12.24
89
6.42
EPS¥
1.36
1.56
1.58
1.73
1.97
2.18
2.47
2.81
3.01
3.04
6.66
9.09%
9.19%
—
7.80
EPS growth%
17.07
15.03
17.47
19.70
18.86
21.61
21.10
20.24
21.24
22.63
11.50
21.24
19.97
93
6.05
Bookvalue per sh¥
4.87
5.49
5.83
5.53
5.11
4.63
4.76
5.34
5.00
4.61
3.89
(2.02%)
(0.70%)
—
6.25
FCF per share¥
5.38
6.11
6.17
6.89
6.96
7.86
8.97
9.77
9.41
9.88
6.02
7.25%
6.05%
—
1.72
Dividend per sh¥
9.60
9.36
10.20
11.95
13.69
15.00
15.46
17.49
20.54
22.27
5.58
10.23%
9.00%
—
23.93
Div yield (avg)%
32.47
32.48
30.36
28.27
28.23
30.43
31.71
32.86
35.52
37.28
11.43
32.86
32.09
93
18.55
Payout ratio%
22.94
23.70
22.99
24.23
25.22
23.26
24.18
22.19
21.98
23.45
25.75
23.26
23.35
35
236.3
Shares (diluted)M
217.7
209.4
185.9
174.8
160.5
150.1
132.8
113.9
112.5
119.8
229.4
(5.69%)
(6.62%)
49
19.79
Buyback yield%
23.53
21.38
23.11
23.92
23.74
26.63
23.98
25.22
22.34
24.46
28.53
24.46
23.83
39
1.340
D/E ratiox
0.496
0.516
0.489
0.463
0.508
0.483
0.470
0.487
0.534
0.471
0.715
0.483
0.488
15
1.747
Enterprise value¥B
1.730
1.783
1.740
1.702
1.698
1.844
1.796
1.608
1.636
1.552
2.806
(1.77%)
(1.01%)
62
1.794
LT debt¥B
3.558
3.964
4.571
5.356
6.410
6.672
7.405
8.290
8.437
9.082
1.287
7.22%
10.16%
58
Revenue
¥3.499B
8.37%
1.00×
Cost of revenue
¥2.367B
8.46%
1.01×
Operating expenses
¥545.7M
8.89%
1.05×
Goodwill & intangibles
15.37%