1.275
Revenue¥B
1.555
1.679
1.750
1.841
1.948
2.038
2.199
2.349
2.446
2.573
1.334
5.72%
5.93%
81
27.13
Revenue growth%
21.15
23.13
21.92
23.07
24.11
22.73
20.96
20.88
18.12
16.47
10.54
20.88
21.53
33
22.72
Gross margin%
11.04
12.59
11.87
11.05
12.56
12.49
10.07
9.16
9.50
7.43
17.63
9.50
11.04
19
9.21
Operating margin%
27.92
29.62
28.54
28.17
27.09
28.08
30.60
30.05
31.23
29.16
16.41
30.05
28.85
27
24.65
Net margin%
18.90
20.66
21.08
22.62
20.33
20.02
21.34
22.88
21.28
22.61
4.57
21.34
21.18
32
35.54
P/E ratio (avg)x
37.36
41.23
42.14
46.78
52.39
57.00
64.78
74.83
76.06
89.57
14.45
74.83
54.69
62
15.53
EV/EBITx
32.10
36.42
42.70
49.97
54.60
55.02
65.52
67.44
68.30
74.82
19.91
67.44
54.81
23
20.45
FCF yield (avg)%
14.06
11.12
11.02
8.63
11.07
11.00
9.11
7.08
8.79
6.24
6.25
8.79
10.06
21
3.08
FCF margin%
12.23
14.21
14.72
12.84
14.33
13.73
16.41
13.69
14.66
14.49
8.36
14.49
14.27
61
0.199
FCF / Net incomex
2.256
2.502
2.721
2.552
2.424
2.212
2.446
2.609
2.646
2.952
1.773
2.609
2.527
52
29.40
ROIC%
28.82
26.37
24.78
27.25
28.48
26.19
27.01
26.58
23.97
22.74
3.49
26.19
26.48
30
29.54
Return on equity%
20.43
19.01
21.82
22.60
24.49
26.28
25.30
28.30
28.42
28.86
8.21
28.30
24.90
93
23.67
Return on assets%
2.68
1.97
0.40
1.17
0.40
0.40
1.66
1.95
3.67
5.28
4.64
1.95
1.80
30
9.52
EPS¥
15.50
18.43
22.14
25.79
26.65
25.94
25.71
28.40
33.39
35.22
9.74
5.73%
9.64%
—
20.11
EPS growth%
10.43
11.39
12.40
13.19
10.29
10.44
12.54
14.88
15.98
13.46
18.54
13.46
12.47
40
11.23
Bookvalue per sh¥
31.61
36.77
38.26
43.73
46.81
49.66
51.29
54.13
53.77
57.07
8.71
4.04%
8.00%
—
10.70
FCF per share¥
13.34
15.63
18.27
18.22
19.45
18.97
20.68
23.77
27.02
26.83
4.01
6.65%
9.22%
—
11.33
Dividend per sh¥
24.23
23.52
25.03
29.92
32.84
37.78
40.81
43.27
49.74
55.22
3.03
10.96%
9.97%
—
6.18
Div yield (avg)%
13.52
15.33
15.27
12.46
14.38
12.12
14.22
12.97
11.26
8.73
28.52
12.12
13.25
18
13.93
Payout ratio%
5.45
2.57
0.40
2.86
3.80
3.57
1.05
2.96
1.57
0.40
21.05
1.57
2.71
13
162.4
Shares (diluted)M
146.1
147.8
155.2
159.3
151.1
139.7
155.9
150.3
142.9
137.8
160.3
(1.82%)
(0.90%)
70
13.95
Buyback yield%
5.35
7.13
6.23
7.32
8.41
10.43
10.13
12.98
14.79
14.47
29.60
12.98
9.27
75
1.121
D/E ratiox
0.729
0.840
0.805
0.752
0.757
0.782
0.755
0.813
0.871
0.998
1.195
0.813
0.794
45
3.315
Enterprise value¥B
0.871
1.005
1.071
1.074
1.268
1.259
1.379
1.378
1.533
1.699
1.285
6.02%
7.80%
8
0.181
LT debt¥B
1.715
2.012
2.301
2.384
2.763
2.883
3.320
3.565
4.092
4.314
2.716
9.32%
11.19%
92
Revenue
¥2.573B
5.93%
1.00×
Cost of revenue
¥1.237B
5.75%
0.98×
Operating expenses
¥515.4M
5.70%
0.98×
Goodwill & intangibles
20.38%