1.779
Revenue¥B
1.901
1.932
1.962
2.035
2.086
2.081
2.089
2.082
2.085
2.073
1.834
(0.13%)
1.24%
49
23.83
Revenue growth%
26.91
26.99
27.14
24.27
25.11
22.19
23.30
22.97
25.32
22.73
28.81
22.97
24.69
81
19.58
Gross margin%
9.98
9.71
7.76
5.99
4.02
1.37
3.18
4.49
5.14
6.86
10.13
4.49
5.57
35
3.82
Operating margin%
17.47
15.40
12.78
10.87
12.52
14.46
14.44
16.74
18.51
21.44
7.67
16.74
14.93
27
14.14
Net margin%
17.08
16.44
14.01
16.55
18.49
16.80
15.19
13.77
11.22
13.31
3.31
13.77
15.81
82
30.53
P/E ratio (avg)x
28.82
30.96
34.02
34.09
34.80
35.63
33.74
36.99
35.17
36.21
29.00
35.63
34.44
56
21.99
EV/EBITx
34.32
34.68
38.58
38.31
34.66
37.75
39.12
35.84
35.61
36.48
19.85
36.48
36.16
44
14.20
FCF yield (avg)%
5.89
8.56
7.67
7.29
9.44
9.24
11.33
10.77
12.93
13.79
16.88
11.33
9.34
30
14.46
FCF margin%
18.12
15.45
14.07
14.46
15.60
14.30
13.18
16.14
18.53
17.07
3.76
16.14
15.52
19
0.158
FCF / Net incomex
0.633
0.710
0.723
0.804
0.819
0.846
0.908
0.897
0.915
0.852
1.325
0.897
0.833
13
14.05
ROIC%
30.27
29.96
31.45
33.66
36.15
36.12
38.42
36.41
36.40
37.07
19.28
36.41
36.14
83
18.97
Return on equity%
22.34
21.74
18.75
15.86
15.48
16.99
17.38
15.81
14.88
17.66
8.65
16.99
17.18
41
9.16
Return on assets%
6.60
7.69
7.09
6.61
4.98
6.00
6.46
4.40
7.40
4.92
6.41
6.00
6.53
75
5.80
EPS¥
3.54
3.23
3.52
3.48
3.57
3.66
3.71
4.16
4.46
4.48
6.08
4.65%
3.39%
—
16.92
EPS growth%
21.59
23.97
26.41
28.93
30.10
28.75
28.48
27.01
28.87
29.23
28.76
28.75
28.62
6
3.37
Bookvalue per sh¥
6.03
6.69
7.56
9.06
9.10
9.50
11.54
13.01
15.29
15.76
1.07
11.61%
10.56%
—
4.36
FCF per share¥
3.88
3.71
3.17
3.22
2.90
2.96
2.81
3.03
3.08
3.32
3.51
2.72%
(1.86%)
—
4.04
Dividend per sh¥
5.41
5.92
5.83
6.28
6.14
6.39
6.59
6.07
6.64
7.46
4.98
3.95%
3.15%
—
19.23
Div yield (avg)%
23.00
20.56
23.01
22.89
23.56
25.82
24.49
24.48
26.50
26.18
18.33
25.82
24.02
7
21.09
Payout ratio%
26.15
26.30
28.93
29.13
31.60
33.57
34.24
33.20
32.90
32.90
19.61
33.20
32.25
86
282.5
Shares (diluted)M
357.6
365.9
397.0
442.3
507.0
474.0
478.1
531.8
601.8
687.4
290.3
6.27%
7.36%
29
25.69
Buyback yield%
2.01
3.91
4.82
6.67
8.30
11.12
12.90
10.20
12.13
9.76
3.86
11.12
9.03
41
0.584
D/E ratiox
0.316
0.334
0.341
0.370
0.337
0.330
0.296
0.302
0.319
0.338
0.568
0.319
0.332
94
672.6
Enterprise value¥M
342.3
376.5
404.3
380.2
400.6
437.5
442.4
440.8
411.1
377.7
261.9
(1.17%)
(0.16%)
20
0.172
LT debt¥B
1.452
1.550
1.538
1.521
1.552
1.683
1.585
1.547
1.628
1.781
1.614
2.79%
2.60%
51
Revenue
¥2.073B
1.24%
1.00×
Cost of revenue
¥1.160B
1.60%
1.04×
Operating expenses
¥392.3M
0.83%
0.96×
Goodwill & intangibles
15.65%