0.634
Revenue¥B
1.694
1.842
2.038
2.203
2.344
2.584
2.750
2.981
3.193
3.408
0.647
7.78%
8.25%
91
29.68
Revenue growth%
0.40
0.40
0.40
3.24
0.40
0.40
1.62
0.45
0.40
0.40
11.01
0.40
0.40
42
23.19
Gross margin%
17.70
15.87
13.86
16.32
16.44
13.50
11.49
11.18
8.21
8.86
17.11
11.18
13.68
84
9.42
Operating margin%
0.40
3.21
6.19
6.79
4.18
3.75
3.68
1.32
0.40
0.40
4.06
1.32
3.44
29
12.04
Net margin%
17.74
19.56
20.84
20.07
17.87
16.81
17.84
15.16
17.99
20.76
21.69
17.84
17.93
61
26.00
P/E ratio (avg)x
19.06
18.11
16.98
16.16
15.96
15.96
14.59
13.49
12.75
11.90
35.81
13.49
15.96
68
22.96
EV/EBITx
13.33
14.36
13.95
13.22
13.09
13.67
13.43
14.99
15.87
16.82
22.54
14.99
13.81
7
16.22
FCF yield (avg)%
31.24
29.36
29.95
30.47
33.38
32.61
30.19
31.60
30.47
28.39
23.31
30.47
30.47
62
19.97
FCF margin%
17.36
15.88
18.59
16.81
13.86
13.61
12.67
13.26
13.20
10.52
8.89
13.20
13.74
18
0.472
FCF / Net incomex
1.631
1.473
1.582
1.738
1.901
1.924
1.767
1.874
1.811
1.902
0.804
1.874
1.789
40
6.39
ROIC%
20.39
18.11
19.96
22.86
23.00
25.93
27.76
25.19
27.99
28.02
29.27
27.76
24.09
10
5.63
Return on equity%
18.66
19.29
21.19
20.72
22.00
19.64
22.42
22.42
23.60
25.27
5.32
22.42
21.59
88
19.54
Return on assets%
22.81
21.54
19.71
19.59
20.98
23.52
25.56
28.24
26.45
26.11
25.29
26.11
23.16
32
16.21
EPS¥
49.89
54.33
62.60
63.06
62.43
74.32
79.69
88.54
106.23
112.07
17.34
12.42%
8.06%
—
22.91
EPS growth%
15.91
14.78
14.71
14.84
15.88
17.58
15.55
17.58
15.00
14.36
17.34
15.55
15.28
20
27.62
Bookvalue per sh¥
31.46
32.15
35.74
38.08
46.19
52.73
53.25
56.20
62.01
68.80
24.58
8.30%
9.11%
—
18.27
FCF per share¥
10.50
11.54
12.16
11.78
12.31
14.26
14.86
16.29
18.83
21.06
32.04
11.35%
8.00%
—
13.36
Dividend per sh¥
23.10
24.81
26.88
27.21
25.44
22.60
24.29
26.05
26.23
23.96
7.07
(1.19%)
(0.23%)
—
8.61
Div yield (avg)%
15.52
15.35
14.72
15.20
15.35
13.79
13.65
13.75
14.08
14.47
22.69
13.79
14.59
91
28.09
Payout ratio%
5.47
5.64
4.78
5.12
2.17
0.40
0.40
0.40
0.40
3.37
15.00
0.40
2.77
62
88.32
Shares (diluted)M
87.93
79.84
70.20
62.28
68.28
69.68
66.20
58.94
61.72
59.38
86.19
(2.76%)
(3.30%)
12
28.05
Buyback yield%
24.85
27.79
26.72
28.83
30.36
31.70
34.34
35.20
36.09
38.90
23.91
35.20
31.03
78
0.296
D/E ratiox
0.805
0.900
0.847
0.937
1.049
1.149
1.191
1.200
1.340
1.305
0.971
1.200
1.099
88
2.360
Enterprise value¥B
1.836
1.776
1.775
1.853
1.856
1.922
1.892
1.697
1.586
1.423
0.915
(5.16%)
(2.32%)
66
1.250
LT debt¥B
3.623
4.195
4.339
4.619
4.837
5.289
5.387
6.198
5.851
6.716
1.104
6.78%
7.15%
33
Revenue
¥3.408B
8.25%
1.00×
Cost of revenue
¥1.976B
8.26%
1.00×
Operating expenses
¥803.4M
8.51%
1.02×
Goodwill & intangibles
17.33%