0.818
Revenue¥B
1.200
1.225
1.259
1.312
1.343
1.381
1.473
1.547
1.647
1.700
0.888
4.83%
3.91%
64
28.26
Revenue growth%
23.46
21.18
22.15
21.28
22.27
22.73
20.17
21.01
19.81
19.66
6.71
20.17
21.23
13
5.87
Gross margin%
18.20
18.16
15.66
14.12
13.61
14.43
15.22
12.88
11.58
9.73
2.17
12.88
14.28
38
13.25
Operating margin%
3.03
4.40
1.84
0.50
3.01
0.40
0.40
2.84
4.90
3.77
3.18
2.84
2.92
89
17.11
Net margin%
29.08
26.33
28.02
28.66
26.43
26.97
29.36
29.47
31.73
29.51
21.77
29.47
28.87
9
37.55
P/E ratio (avg)x
18.89
20.58
18.42
17.84
18.54
19.55
16.99
16.13
14.34
14.12
7.453
16.13
18.13
7
7.867
EV/EBITx
12.55
11.20
9.900
9.442
8.378
8.168
7.404
7.708
7.776
6.951
33.15
7.708
8.273
16
16.90
FCF yield (avg)%
8.02
6.35
4.76
7.07
6.40
9.40
11.17
9.80
10.64
8.89
27.81
9.80
8.46
58
16.83
FCF margin%
17.02
16.29
17.70
20.33
23.28
23.10
20.20
18.26
20.17
17.20
12.33
20.17
19.21
21
1.730
FCF / Net incomex
1.483
1.620
1.886
2.184
2.457
2.345
2.501
2.397
2.566
2.484
1.178
2.484
2.371
50
7.87
ROIC%
8.45
11.24
13.62
12.84
10.23
11.81
14.72
16.06
14.92
13.91
14.72
14.72
13.23
73
26.09
Return on equity%
27.96
30.50
29.63
27.85
26.81
26.04
23.75
21.30
21.65
22.61
3.25
22.61
26.42
45
7.66
Return on assets%
18.93
19.18
17.31
17.34
17.53
17.66
16.09
13.22
12.82
11.38
21.40
13.22
17.32
61
1.12
EPS¥
5.70
6.38
6.20
6.00
6.49
6.54
6.85
7.29
7.08
7.55
1.23
3.10%
4.22%
—
27.10
EPS growth%
15.48
12.76
15.16
13.87
15.99
17.35
14.38
13.90
16.59
18.08
13.83
16.59
15.32
82
2.13
Bookvalue per sh¥
3.56
3.24
2.75
2.72
2.37
2.09
1.97
2.01
1.86
1.90
2.01
(4.28%)
(5.56%)
—
2.65
FCF per share¥
5.09
5.12
4.89
4.79
5.36
5.09
5.65
6.65
7.38
7.30
4.10
6.37%
3.62%
—
1.97
Dividend per sh¥
1.30
1.19
1.15
1.07
1.01
0.94
1.08
1.08
1.15
1.29
2.31
5.14%
1.41%
—
13.34
Div yield (avg)%
12.17
14.87
14.66
15.37
17.72
19.46
21.67
24.00
21.29
21.59
25.35
21.59
18.59
60
3.03
Payout ratio%
15.96
15.63
17.75
20.32
19.52
22.35
21.01
21.59
21.59
19.14
12.19
21.59
19.92
36
104.3
Shares (diluted)M
108.0
98.20
102.7
115.2
115.8
115.1
113.9
127.7
125.2
111.1
102.2
(0.82%)
(0.02%)
39
21.38
Buyback yield%
19.07
21.64
19.53
17.38
20.02
17.48
17.06
16.04
14.69
16.17
12.36
16.17
17.43
13
0.640
D/E ratiox
0.142
0.139
0.156
0.170
0.185
0.165
0.167
0.170
0.153
0.171
0.134
0.167
0.166
35
1.011
Enterprise value¥B
1.094
1.217
1.309
1.457
1.641
1.807
1.672
1.573
1.681
1.779
1.367
1.63%
5.45%
78
847.5
LT debt¥M
844.1
929.1
839.5
848.8
854.0
858.3
783.8
718.4
701.4
658.1
712.9
(5.08%)
(2.57%)
69
Revenue
¥1.700B
3.91%
1.00×
Cost of revenue
¥914.9M
3.83%
0.99×
Operating expenses
¥284.4M
4.21%
1.03×
Goodwill & intangibles
13.79%