2.699
Revenue¥B
1.341
1.434
1.571
1.686
1.785
1.876
2.043
2.197
2.347
2.562
3.022
7.49%
7.23%
27
9.07
Revenue growth%
9.37
10.36
8.03
7.90
10.02
10.64
13.40
14.35
14.10
13.09
18.25
13.40
10.50
34
14.09
Gross margin%
18.26
18.11
20.00
21.69
23.16
20.42
18.92
21.83
21.58
22.17
4.63
21.58
21.00
94
26.10
Operating margin%
6.84
6.60
5.02
7.64
6.59
5.30
4.50
2.74
4.96
7.36
23.41
4.96
5.94
68
7.93
Net margin%
3.42
3.19
5.88
6.54
5.76
5.46
6.56
8.12
8.29
9.72
26.44
8.12
6.21
45
16.55
P/E ratio (avg)x
27.73
30.84
31.69
29.94
30.66
30.18
29.59
31.02
34.73
38.79
26.98
31.02
30.75
37
27.99
EV/EBITx
31.79
28.17
31.50
31.92
33.53
37.02
35.50
38.95
36.51
39.85
24.29
37.02
34.52
92
28.41
FCF yield (avg)%
21.40
24.34
22.03
22.62
25.58
22.74
24.81
25.52
22.60
22.66
12.83
22.74
22.70
34
23.83
FCF margin%
4.43
5.71
3.59
5.10
6.32
8.39
10.40
9.26
10.14
12.07
26.46
10.14
7.35
32
1.549
FCF / Net incomex
0.708
0.827
0.822
0.797
0.816
0.845
1.018
1.149
1.283
1.354
0.551
1.149
0.836
72
20.37
ROIC%
19.82
17.30
16.55
13.59
11.84
9.29
8.72
9.21
9.21
7.73
6.50
9.21
10.57
74
16.50
Return on equity%
22.05
19.66
21.66
18.87
16.46
15.01
13.82
15.95
17.33
18.50
18.50
15.95
17.91
58
23.32
Return on assets%
14.74
17.43
16.12
15.06
12.69
10.03
9.99
9.06
8.48
6.89
21.40
9.06
11.36
25
0.58
EPS¥
0.40
0.43
0.49
0.50
0.50
0.60
0.73
0.86
1.04
1.12
0.63
17.52%
13.01%
—
2.88
EPS growth%
27.44
29.42
30.15
32.87
33.29
31.47
30.95
28.13
27.54
24.55
20.54
28.13
29.79
91
0.33
Bookvalue per sh¥
0.57
0.63
0.58
0.54
0.51
0.47
0.50
0.45
0.47
0.45
0.93
(2.34%)
(3.18%)
—
0.79
FCF per share¥
1.71
1.98
2.25
2.19
2.26
2.33
2.65
2.87
2.86
2.87
0.97
4.90%
7.21%
—
0.20
Dividend per sh¥
0.32
0.31
0.29
0.29
0.30
0.32
0.30
0.30
0.28
0.28
0.56
(0.91%)
(0.97%)
—
22.38
Div yield (avg)%
7.23
5.56
2.97
3.17
5.65
6.14
8.70
10.78
11.62
10.16
25.46
10.16
6.68
71
22.00
Payout ratio%
7.09
7.81
9.49
11.71
14.18
16.46
15.46
17.03
16.69
14.58
25.97
16.46
14.38
55
1.170
Shares (diluted)B
1.117
1.231
1.363
1.365
1.265
1.165
1.294
1.485
1.589
1.587
1.169
4.63%
3.61%
68
7.47
Buyback yield%
15.04
17.99
16.98
14.72
14.52
14.23
15.93
17.19
14.22
15.78
22.86
15.78
15.41
18
1.258
D/E ratiox
0.809
0.892
0.824
0.827
0.909
1.023
1.002
0.956
0.939
1.079
0.897
1.002
0.924
38
1.094
Enterprise value¥B
2.518
2.636
2.831
2.954
2.937
2.586
2.286
2.348
2.601
2.480
2.262
(3.33%)
(0.31%)
41
2.460
LT debt¥B
1.126
1.172
1.208
1.289
1.473
1.410
1.592
1.672
1.546
1.498
2.624
0.34%
3.11%
62
Revenue
¥2.562B
7.23%
1.00×
Cost of revenue
¥1.214B
7.18%
1.00×
Operating expenses
¥642.5M
7.26%
1.00×
Goodwill & intangibles
16.70%