2.142
Revenue¥B
5.818
6.152
6.698
7.099
7.550
8.126
8.824
9.290
9.795
10.48
2.346
6.78%
7.00%
54
26.35
Revenue growth%
23.37
21.19
19.41
20.37
20.46
23.12
22.74
22.76
21.00
21.00
2.88
22.74
21.09
82
24.21
Gross margin%
20.67
21.80
19.80
18.94
19.97
22.88
24.51
25.76
22.98
23.49
18.98
23.49
22.34
56
2.21
Operating margin%
6.87
7.08
5.44
4.92
5.99
7.72
7.61
4.79
6.26
6.05
17.51
6.26
6.16
40
7.51
Net margin%
11.89
13.35
15.60
17.80
18.72
18.64
17.89
15.76
17.74
18.25
15.89
17.89
17.77
39
35.42
P/E ratio (avg)x
32.54
32.97
35.10
41.04
41.09
41.37
45.63
53.58
58.74
62.76
11.42
53.58
41.23
62
35.44
EV/EBITx
21.20
19.97
20.87
18.14
17.00
15.09
15.69
14.35
15.23
13.46
23.44
15.09
16.34
14
16.34
FCF yield (avg)%
20.35
22.32
22.51
24.87
26.95
24.40
24.21
23.57
21.28
19.98
25.64
23.57
23.04
44
24.69
FCF margin%
22.33
24.40
22.92
21.20
19.50
16.77
15.32
15.50
13.66
15.89
6.79
15.50
18.13
82
0.213
FCF / Net incomex
0.705
0.710
0.735
0.764
0.745
0.763
0.819
0.783
0.776
0.823
1.343
0.783
0.763
25
2.18
ROIC%
11.72
10.17
12.59
12.47
11.00
8.77
10.24
10.86
12.23
15.00
8.28
10.86
11.36
17
14.77
Return on equity%
9.25
10.61
11.60
12.90
15.26
17.22
14.80
17.50
14.85
13.93
25.78
14.85
14.36
53
23.40
Return on assets%
12.60
12.74
10.12
11.49
11.98
11.24
9.02
6.49
7.20
7.45
5.78
7.45
10.68
15
10.52
EPS¥
5.28
5.79
5.57
5.68
6.46
6.39
7.29
7.13
8.17
8.40
11.53
5.39%
4.81%
—
2.41
EPS growth%
15.67
15.45
14.18
15.47
14.22
13.93
11.01
8.03
5.77
7.05
12.51
8.03
14.06
77
10.51
Bookvalue per sh¥
4.34
4.98
4.65
4.31
4.42
4.72
5.13
4.75
4.53
5.21
4.77
3.34%
2.80%
—
3.02
FCF per share¥
6.83
6.96
7.63
8.20
7.52
7.10
7.24
7.26
7.03
6.69
9.60
(2.32%)
(0.61%)
—
7.36
Dividend per sh¥
13.00
12.52
11.80
11.87
12.47
11.52
10.73
10.68
11.61
12.57
5.23
0.15%
0.42%
—
22.54
Div yield (avg)%
18.90
16.51
13.96
13.84
15.69
17.32
14.81
17.60
15.44
16.92
6.92
16.92
16.10
71
29.31
Payout ratio%
13.56
10.56
11.71
14.68
16.12
18.16
16.36
17.81
17.03
19.80
5.28
17.81
16.24
29
394.1
Shares (diluted)M
526.1
477.3
477.6
465.2
428.4
407.5
374.0
404.3
450.3
456.4
405.6
1.28%
(0.66%)
73
24.85
Buyback yield%
29.75
32.71
34.41
37.24
37.09
35.51
38.37
36.61
39.14
41.76
25.02
38.37
36.85
94
1.799
D/E ratiox
1.404
1.258
1.260
1.220
1.313
1.351
1.247
1.330
1.331
1.306
0.158
1.330
1.309
88
1.818
Enterprise value¥B
6.375
5.903
6.303
6.365
6.629
6.978
6.228
5.661
5.285
4.691
7.018
(6.68%)
(2.62%)
61
4.202
LT debt¥B
2.394
2.575
2.720
2.644
2.449
2.679
2.485
2.608
2.978
2.751
1.263
2.35%
1.63%
14
Revenue
¥10.48B
7.00%
1.00×
Cost of revenue
¥5.993B
7.39%
1.04×
Operating expenses
¥985.6M
6.02%
0.91×
Goodwill & intangibles
15.07%