2.339
Revenue¥B
2.526
2.536
2.610
2.678
2.717
2.830
2.892
3.018
3.092
3.158
2.461
3.05%
2.54%
46
11.83
Revenue growth%
31.73
31.86
30.09
31.91
32.14
32.15
33.32
31.30
32.57
31.31
18.88
32.15
31.88
20
16.13
Gross margin%
20.68
19.62
20.11
17.21
16.09
17.29
17.35
16.56
17.75
15.05
10.44
17.29
17.32
47
4.30
Operating margin%
16.78
17.89
15.28
15.88
18.10
17.37
19.63
17.12
17.66
16.19
6.65
17.37
17.24
79
15.57
Net margin%
6.15
5.26
3.09
5.49
5.57
6.71
7.09
6.43
8.18
8.33
3.93
7.09
6.29
21
10.44
P/E ratio (avg)x
7.532
8.258
7.753
7.350
7.459
7.467
7.643
8.116
8.266
7.552
8.912
7.643
7.598
20
13.46
EV/EBITx
55.85
65.67
73.02
70.80
74.85
73.96
86.52
93.53
108.0
113.9
8.837
93.53
74.41
47
4.58
FCF yield (avg)%
29.10
27.58
29.78
32.21
32.39
31.16
30.58
28.57
26.83
25.04
16.19
28.57
29.44
50
29.85
FCF margin%
32.61
29.61
27.89
25.92
25.82
28.53
29.64
29.76
31.49
30.72
6.26
29.76
29.62
76
0.611
FCF / Net incomex
0.673
0.671
0.737
0.784
0.723
0.700
0.712
0.622
0.604
0.530
0.433
0.622
0.687
6
6.32
ROIC%
1.63
0.40
1.92
0.90
0.40
0.40
2.93
5.05
7.74
10.20
22.30
5.05
1.77
56
25.77
Return on equity%
19.28
17.44
20.35
19.97
19.08
18.33
21.33
23.93
24.71
23.00
13.26
23.00
20.16
17
8.39
Return on assets%
24.40
26.44
25.47
25.68
27.21
24.31
23.22
22.17
21.81
21.58
22.52
22.17
24.36
17
3.69
EPS¥
3.51
3.23
3.39
3.24
3.56
3.79
4.29
4.39
4.88
5.35
3.96
8.51%
5.59%
—
19.67
EPS growth%
18.45
17.75
17.74
16.85
19.78
18.57
18.55
21.09
21.57
21.38
26.50
21.09
18.56
62
1.89
Bookvalue per sh¥
6.58
7.00
7.74
8.98
9.49
10.31
11.17
11.83
13.48
15.09
1.97
9.73%
8.40%
—
2.77
FCF per share¥
4.97
4.86
5.31
5.74
5.47
5.82
6.05
6.52
7.54
8.57
2.16
9.38%
5.42%
—
4.07
Dividend per sh¥
5.15
5.52
6.33
6.37
7.41
8.55
9.56
11.24
13.38
15.92
1.23
16.54%
14.09%
—
10.46
Div yield (avg)%
6.05
7.51
7.00
5.36
2.78
2.85
1.98
4.49
3.51
4.09
19.40
3.51
4.29
85
16.15
Payout ratio%
21.05
19.82
18.26
19.36
22.35
21.39
18.51
20.38
20.81
21.75
24.13
20.81
20.60
41
358.9
Shares (diluted)M
510.9
464.7
454.7
456.6
505.2
512.3
481.1
532.9
497.8
558.0
344.8
2.01%
1.90%
60
18.66
Buyback yield%
12.70
15.02
16.34
16.65
15.68
17.61
14.97
12.65
14.86
14.94
2.66
14.94
15.00
48
0.986
D/E ratiox
1.620
1.788
1.710
1.641
1.845
2.055
2.299
2.463
2.709
3.156
0.745
2.463
1.950
27
0.178
Enterprise value¥B
2.738
2.929
3.387
3.433
4.087
4.451
4.913
4.917
5.278
5.623
0.193
6.59%
7.30%
24
2.314
LT debt¥B
1.174
1.103
1.147
1.170
1.316
1.276
1.309
1.297
1.386
1.388
0.775
1.06%
2.38%
35
Revenue
¥3.158B
2.54%
1.00×
Cost of revenue
¥1.580B
2.44%
0.99×
Operating expenses
¥611.7M
2.71%
1.02×
Goodwill & intangibles
20.46%