1.080
Revenue¥B
1.562
1.645
1.697
1.803
1.887
1.987
2.021
2.097
2.137
2.240
1.170
3.49%
3.91%
79
26.64
Revenue growth%
18.42
20.43
22.95
23.68
25.76
23.76
24.80
25.15
24.09
25.05
5.61
24.80
23.92
58
29.76
Gross margin%
14.86
14.55
15.38
14.80
11.95
12.83
11.74
12.06
10.12
7.33
25.11
11.74
12.44
10
3.86
Operating margin%
22.95
21.59
21.25
23.10
20.49
21.66
21.15
22.53
25.30
23.03
10.61
22.53
22.10
13
3.56
Net margin%
3.97
3.02
5.47
3.78
5.12
4.03
4.86
7.37
4.90
4.29
11.10
4.86
4.57
38
29.03
P/E ratio (avg)x
30.76
31.31
30.11
27.58
25.76
22.65
24.52
25.51
26.78
24.64
15.65
24.64
26.27
90
29.16
EV/EBITx
34.06
32.71
32.96
35.57
32.17
31.15
34.81
33.72
37.55
41.33
25.00
34.81
33.89
40
14.37
FCF yield (avg)%
24.01
24.19
24.48
25.64
26.74
28.76
27.68
24.75
24.04
24.58
29.09
24.75
24.67
37
10.04
FCF margin%
18.66
18.67
18.97
19.38
18.60
17.19
17.04
17.82
15.91
17.06
3.54
17.06
18.21
42
0.436
FCF / Net incomex
0.201
0.215
0.223
0.247
0.234
0.255
0.256
0.233
0.212
0.232
0.466
0.233
0.233
54
23.71
ROIC%
16.84
15.36
15.38
13.11
13.89
16.77
14.44
16.97
19.36
17.74
22.26
16.97
16.07
91
26.41
Return on equity%
16.40
18.63
17.81
16.82
19.27
20.02
21.09
21.08
21.45
23.08
3.80
21.09
19.64
58
6.08
Return on assets%
17.38
16.75
16.00
15.68
18.34
17.65
15.87
16.56
18.04
19.75
7.45
17.65
17.07
90
5.31
EPS¥
11.01
9.62
8.29
8.79
8.85
8.23
8.17
7.05
7.19
6.64
5.61
(5.60%)
(4.48%)
—
28.53
EPS growth%
14.44
11.62
14.56
14.63
13.51
11.77
12.46
12.32
12.22
10.95
13.99
12.22
12.39
11
13.12
Bookvalue per sh¥
10.70
11.75
11.83
12.29
12.99
14.01
15.92
16.99
19.78
22.09
9.43
11.21%
8.52%
—
16.38
FCF per share¥
6.73
6.97
6.87
7.75
7.05
7.17
7.92
8.07
8.77
8.12
21.81
2.87%
2.99%
—
21.79
Dividend per sh¥
29.08
28.86
30.51
33.38
36.37
34.40
34.79
35.69
35.56
36.35
21.21
(0.01%)
3.49%
—
22.52
Div yield (avg)%
18.55
17.90
19.61
20.27
20.64
18.14
20.14
22.92
22.96
20.45
3.08
20.45
20.21
38
11.31
Payout ratio%
22.59
25.28
23.24
24.86
22.18
24.89
23.06
21.53
22.86
25.03
19.29
23.06
23.15
82
81.12
Shares (diluted)M
142.7
166.3
163.4
164.5
170.7
169.8
183.3
185.3
220.2
256.3
80.34
8.47%
7.85%
66
8.17
Buyback yield%
2.84
1.10
3.70
5.59
2.61
2.46
0.40
0.40
1.09
0.40
3.07
0.40
1.78
89
0.593
D/E ratiox
1.857
1.910
1.885
1.906
2.106
2.455
2.761
3.237
3.095
3.332
0.319
3.095
2.280
63
1.224
Enterprise value¥B
1.201
1.367
1.380
1.440
1.654
1.879
2.015
2.011
2.073
2.052
2.207
4.40%
5.52%
85
2.912
LT debt¥B
1.748
1.740
1.518
1.609
1.682
1.582
1.702
1.484
1.428
1.395
2.824
(3.67%)
(1.51%)
51
Revenue
¥2.240B
3.91%
1.00×
Cost of revenue
¥1.341B
3.91%
1.00×
Operating expenses
¥397.0M
3.90%
1.00×
Goodwill & intangibles
19.45%
Cash and investments
18.41%