2.003
Revenue¥B
1.931
1.940
1.996
2.055
2.114
2.127
2.149
2.192
2.277
2.299
2.233
1.69%
1.71%
25
19.30
Revenue growth%
28.40
27.12
27.35
27.96
25.72
23.83
21.16
20.50
20.72
20.76
21.73
20.76
24.77
32
6.01
Gross margin%
10.81
9.67
9.96
11.07
13.35
13.66
12.57
9.81
12.57
13.45
11.14
12.57
11.82
37
13.88
Operating margin%
3.40
5.84
8.41
11.16
8.64
8.86
9.77
9.69
9.84
8.94
27.34
9.69
8.90
92
11.58
Net margin%
6.68
5.51
7.73
10.70
9.79
8.50
8.54
6.25
3.44
1.03
12.88
6.25
7.20
32
8.112
P/E ratio (avg)x
27.06
26.26
28.08
24.01
23.36
24.21
22.80
22.38
19.43
20.13
20.52
22.38
23.68
65
11.66
EV/EBITx
19.51
18.13
18.74
19.28
20.31
19.63
18.14
19.87
21.14
20.02
20.44
19.87
19.57
41
9.40
FCF yield (avg)%
19.18
21.69
21.06
21.87
21.64
19.07
17.99
15.26
16.36
18.85
4.10
17.99
19.12
20
22.02
FCF margin%
0.40
0.40
3.25
2.12
4.74
1.85
2.53
3.84
2.49
3.54
8.87
2.53
2.51
49
0.386
FCF / Net incomex
1.300
1.395
1.376
1.581
1.786
2.002
2.213
2.616
2.702
2.615
0.638
2.615
1.894
11
4.94
ROIC%
0.40
0.40
0.40
0.40
0.40
2.00
0.74
3.39
1.74
1.03
25.28
1.74
0.57
77
21.11
Return on equity%
9.31
11.75
8.97
10.68
9.94
8.32
8.69
7.29
6.52
6.70
15.38
7.29
8.83
13
5.58
Return on assets%
5.63
5.43
2.73
4.69
7.47
6.75
4.97
2.27
2.81
2.23
16.97
2.81
4.83
29
2.64
EPS¥
2.44
2.44
2.60
2.78
3.18
3.65
4.31
4.76
4.65
5.45
2.91
11.35%
8.00%
—
29.04
EPS growth%
25.88
28.85
27.67
24.95
24.26
23.68
21.99
20.17
17.71
17.50
6.95
20.17
23.97
80
2.59
Bookvalue per sh¥
5.73
5.99
6.11
6.44
6.45
5.90
5.60
5.29
5.71
5.88
4.17
(1.83%)
(0.04%)
—
5.76
FCF per share¥
1.73
1.80
2.02
2.03
2.29
2.54
2.43
2.74
2.60
2.74
1.52
3.66%
4.83%
—
2.23
Dividend per sh¥
4.99
5.50
4.79
5.24
5.06
5.09
5.59
5.53
5.52
5.55
4.49
1.85%
0.20%
—
14.38
Div yield (avg)%
25.12
23.34
24.22
22.28
24.62
25.06
23.60
24.31
21.43
20.48
14.76
23.60
23.91
58
11.75
Payout ratio%
28.48
30.87
29.24
28.98
27.98
25.03
26.63
24.68
24.25
23.50
18.02
24.68
27.31
8
306.2
Shares (diluted)M
371.7
395.0
426.8
474.7
488.4
475.1
443.4
489.9
549.8
524.8
289.5
1.45%
3.91%
30
29.70
Buyback yield%
19.28
17.79
19.01
21.99
20.47
19.53
19.86
22.18
24.43
21.66
13.60
21.66
20.16
54
0.156
D/E ratiox
0.888
0.776
0.826
0.754
0.754
0.711
0.721
0.742
0.735
0.650
1.380
0.721
0.748
35
1,411
Enterprise value¥M
473.9
462.2
427.7
373.9
367.8
365.2
324.2
336.3
314.1
301.4
671.1
(3.90%)
(5.28%)
54
0.403
LT debt¥B
1.544
1.620
1.517
1.471
1.398
1.477
1.313
1.330
1.238
1.232
1.776
(2.49%)
(2.57%)
42
Revenue
¥2.299B
1.71%
1.00×
Cost of revenue
¥1.266B
1.79%
1.01×
Operating expenses
¥409.5M
1.75%
1.00×
Goodwill & intangibles
18.57%