1.164
Revenue¥B
1.562
1.659
1.737
1.816
1.873
1.921
1.981
2.037
2.075
2.168
1.285
2.98%
3.56%
45
20.49
Revenue growth%
14.33
12.08
9.79
10.13
7.18
6.73
5.33
5.54
6.48
4.91
14.32
5.54
6.95
9
17.24
Gross margin%
3.49
4.00
4.75
4.57
3.40
2.31
1.46
3.50
1.44
1.92
16.57
1.92
3.45
70
2.12
Operating margin%
5.75
5.58
5.67
8.42
9.65
7.00
7.62
6.53
5.17
3.64
26.86
6.53
6.14
11
20.67
Net margin%
26.42
25.58
27.31
26.55
29.06
29.91
32.61
34.33
33.27
33.26
8.82
33.26
29.49
24
25.85
P/E ratio (avg)x
13.56
13.92
14.65
15.59
14.75
15.43
16.23
18.38
18.93
21.38
20.34
18.38
15.51
61
36.89
EV/EBITx
34.37
35.25
33.65
34.13
35.58
40.90
46.58
47.75
49.85
53.66
13.96
47.75
38.24
63
3.85
FCF yield (avg)%
25.31
27.65
29.93
30.11
29.87
27.18
26.69
29.59
32.29
34.65
3.26
29.59
29.73
14
26.76
FCF margin%
12.06
13.46
11.79
10.59
13.42
10.54
8.39
9.45
9.66
8.65
3.80
9.45
10.57
43
1.272
FCF / Net incomex
2.790
2.612
2.992
3.061
3.145
3.648
3.967
4.219
4.097
4.786
1.049
4.097
3.396
70
4.38
ROIC%
22.35
24.81
21.98
21.00
19.31
19.34
17.44
18.90
19.16
19.22
25.46
19.16
19.33
14
21.67
Return on equity%
24.51
22.81
24.19
23.27
24.65
23.50
26.39
27.30
27.95
30.03
29.67
27.30
24.58
12
14.93
Return on assets%
13.39
15.33
16.71
18.30
20.28
20.19
19.71
20.07
17.19
19.10
7.56
19.71
18.70
67
0.60
EPS¥
1.61
1.67
1.74
1.79
2.13
2.39
2.76
2.95
2.86
2.92
0.62
6.44%
7.40%
—
8.96
EPS growth%
21.34
22.31
20.44
21.26
19.19
19.23
20.23
22.39
21.25
21.63
26.00
21.25
21.26
47
0.24
Bookvalue per sh¥
1.50
1.68
1.65
1.92
2.07
2.39
2.88
3.32
3.62
3.60
1.02
11.70%
11.00%
—
0.74
FCF per share¥
0.53
0.56
0.58
0.54
0.57
0.54
0.57
0.62
0.54
0.48
1.04
(3.07%)
0.12%
—
0.49
Dividend per sh¥
0.54
0.53
0.59
0.57
0.63
0.64
0.67
0.69
0.78
0.79
0.36
4.81%
4.89%
—
12.93
Div yield (avg)%
12.28
10.73
8.61
9.02
9.04
8.54
9.84
11.01
11.18
9.17
23.81
9.84
9.51
34
9.53
Payout ratio%
9.84
10.01
8.46
5.58
4.08
4.56
3.71
1.53
3.39
1.89
4.36
3.39
4.32
63
1.041
Shares (diluted)B
1.362
1.442
1.538
1.631
1.874
2.273
2.544
2.526
2.753
3.085
1.024
10.48%
9.41%
9
8.62
Buyback yield%
28.63
31.06
30.82
28.85
29.42
29.52
27.33
28.72
31.04
29.87
7.62
29.52
29.47
91
1.525
D/E ratiox
0.337
0.365
0.374
0.388
0.347
0.328
0.303
0.317
0.340
0.312
1.255
0.317
0.339
36
0.878
Enterprise value¥B
2.107
2.152
2.150
2.301
2.581
2.618
2.896
2.809
2.824
2.814
1.769
1.75%
2.37%
87
0.155
LT debt¥B
1.199
1.141
1.047
1.115
0.990
0.985
1.007
0.896
0.876
0.829
2.129
(3.49%)
(3.38%)
46
Revenue
¥2.168B
3.56%
1.00×
Cost of revenue
¥1.262B
3.30%
0.98×
Operating expenses
¥284.2M
4.13%
1.06×
Goodwill & intangibles
17.37%