1.223
Revenue¥B
1.494
1.535
1.648
1.748
1.882
2.002
2.069
2.201
2.326
2.497
1.310
5.82%
6.01%
54
20.47
Revenue growth%
28.49
30.88
32.74
33.63
31.34
32.48
30.50
32.92
32.90
32.30
7.06
32.48
32.39
35
5.54
Gross margin%
7.82
10.44
7.95
8.75
8.18
7.15
4.37
4.62
7.10
6.23
22.14
6.23
7.49
10
12.25
Operating margin%
27.70
29.87
30.41
27.85
28.57
25.67
25.55
27.97
27.80
26.55
4.15
26.55
27.82
83
29.40
Net margin%
10.16
9.68
9.12
8.24
8.10
7.56
5.39
2.69
3.95
5.18
26.11
5.18
7.83
43
6.411
P/E ratio (avg)x
29.71
29.87
32.13
34.36
34.28
36.32
36.83
38.18
34.36
37.51
10.55
36.83
34.36
66
20.28
EV/EBITx
10.71
10.33
10.57
10.98
12.11
11.47
12.75
11.66
11.44
11.31
23.75
11.47
11.37
14
26.37
FCF yield (avg)%
7.40
6.87
8.54
8.70
7.01
6.02
6.59
6.70
9.24
11.09
21.01
6.70
7.20
33
13.93
FCF margin%
8.94
11.45
10.26
8.58
6.49
6.10
4.12
5.41
2.84
4.93
9.57
4.93
6.30
26
0.567
FCF / Net incomex
1.215
1.052
0.994
0.843
0.777
0.842
0.854
0.919
0.876
0.895
0.944
0.876
0.886
39
8.45
ROIC%
5.30
3.72
4.32
7.04
6.61
8.56
11.24
13.89
14.70
14.81
29.34
13.89
7.80
38
20.69
Return on equity%
12.43
11.88
13.62
13.35
11.57
8.86
7.10
4.56
7.08
8.15
13.52
7.10
10.21
38
8.48
Return on assets%
9.81
10.50
9.63
8.52
5.59
6.39
5.64
6.09
8.86
8.30
2.95
6.39
8.41
12
1.96
EPS¥
1.29
1.25
1.46
1.71
1.76
1.84
1.82
1.96
2.33
2.73
2.06
9.19%
7.45%
—
23.83
EPS growth%
17.28
18.25
15.76
15.33
16.73
14.35
15.62
16.66
17.51
16.06
7.15
16.06
16.36
76
1.84
Bookvalue per sh¥
0.62
0.68
0.71
0.74
0.74
0.74
0.77
0.78
0.88
0.82
1.50
2.06%
2.56%
—
2.09
FCF per share¥
0.49
0.48
0.47
0.50
0.43
0.42
0.46
0.48
0.52
0.45
1.49
0.98%
(2.48%)
—
1.89
Dividend per sh¥
1.67
1.91
1.88
2.17
2.17
2.14
2.42
2.80
2.77
2.90
0.76
5.98%
6.62%
—
13.72
Div yield (avg)%
6.44
8.52
10.69
8.00
6.30
4.64
5.95
4.79
3.84
4.31
21.62
4.64
6.13
68
2.33
Payout ratio%
32.08
33.07
33.40
33.20
30.26
29.18
26.44
25.04
22.98
22.41
29.36
25.04
29.72
47
449.7
Shares (diluted)M
437.6
401.2
396.2
420.9
458.4
506.6
531.3
490.0
498.7
457.6
444.2
(0.04%)
(0.39%)
35
26.38
Buyback yield%
15.63
14.48
14.29
16.05
15.92
14.44
16.43
16.24
17.92
16.40
16.39
16.40
15.98
25
0.444
D/E ratiox
1.931
1.908
2.055
2.059
2.041
1.990
2.166
2.049
2.231
2.015
1.253
2.049
2.045
61
0.925
Enterprise value¥B
3.024
2.888
3.090
2.976
2.839
3.114
3.508
3.898
3.796
3.518
1.826
4.38%
2.69%
64
1.641
LT debt¥B
1.174
1.138
1.166
1.289
1.160
1.245
1.250
1.245
1.286
1.235
1.006
1.26%
(0.13%)
37
Revenue
¥2.497B
6.01%
1.00×
Cost of revenue
¥1.335B
5.65%
0.97×
Operating expenses
¥300.5M
7.13%
1.11×
Goodwill & intangibles
18.25%