0.430
Revenue¥B
1.855
1.958
2.125
2.242
2.338
2.534
2.645
2.868
3.018
3.160
0.471
6.22%
5.91%
89
11.09
Revenue growth%
19.29
20.75
21.99
22.74
20.08
19.19
20.36
20.80
23.26
25.62
19.82
20.80
20.78
56
14.58
Gross margin%
22.29
19.97
22.26
19.34
20.50
19.33
16.88
15.62
13.22
15.86
19.04
15.86
19.33
78
14.32
Operating margin%
22.15
19.52
16.70
13.75
14.29
14.42
11.86
13.54
13.15
14.45
21.69
13.54
14.36
64
10.75
Net margin%
19.86
21.23
19.20
19.88
19.01
16.23
13.66
11.16
8.30
10.87
20.05
11.16
17.62
61
14.60
P/E ratio (avg)x
24.86
21.32
22.04
23.79
24.58
22.14
23.59
24.11
25.10
21.22
33.50
23.59
23.69
60
33.61
EV/EBITx
37.61
39.63
43.87
48.69
56.40
65.12
71.67
81.13
81.92
79.00
18.13
79.00
60.76
35
24.07
FCF yield (avg)%
10.00
7.33
7.66
6.67
4.78
5.46
4.25
4.21
6.56
9.00
7.60
5.46
6.62
82
29.95
FCF margin%
22.30
23.88
24.88
24.25
23.65
24.67
22.69
24.99
26.56
24.10
18.87
24.67
24.17
28
0.926
FCF / Net incomex
3.174
3.279
3.478
3.383
3.511
3.984
4.511
5.141
5.273
5.600
1.463
5.141
3.747
23
26.85
ROIC%
11.68
10.99
9.92
7.15
7.51
6.72
7.48
10.44
11.78
8.91
23.33
8.91
9.42
82
6.21
Return on equity%
29.96
30.69
29.48
31.53
33.25
35.29
33.25
33.32
33.18
35.20
16.08
33.32
33.21
16
8.73
Return on assets%
7.58
5.22
7.22
10.21
13.19
15.54
16.74
16.83
17.65
19.94
4.44
16.83
14.36
75
0.31
EPS¥
0.21
0.20
0.22
0.22
0.22
0.24
0.26
0.28
0.30
0.34
0.34
9.47%
5.52%
—
8.83
EPS growth%
28.74
26.27
25.14
27.33
26.11
23.27
25.27
26.62
23.83
22.35
17.16
23.83
25.69
60
0.58
Bookvalue per sh¥
0.86
0.91
1.04
1.01
0.94
0.94
1.06
1.02
0.95
0.98
0.44
0.79%
1.50%
—
0.77
FCF per share¥
0.36
0.35
0.40
0.46
0.47
0.52
0.57
0.64
0.67
0.65
0.47
6.37%
6.43%
—
0.46
Dividend per sh¥
1.05
1.18
1.38
1.37
1.37
1.61
1.77
1.83
2.03
2.37
0.30
11.68%
8.57%
—
27.96
Div yield (avg)%
20.80
23.11
22.11
24.98
27.46
29.07
26.90
24.71
23.55
23.74
4.74
24.71
24.23
11
6.63
Payout ratio%
22.96
23.50
24.23
23.11
21.26
22.98
22.69
24.38
26.07
24.24
2.16
24.24
23.31
86
1.925
Shares (diluted)B
2.251
2.623
2.787
3.163
3.489
3.392
3.204
3.715
4.134
4.083
1.973
3.20%
6.80%
33
9.34
Buyback yield%
12.82
10.97
9.17
10.42
12.96
14.31
15.24
14.39
13.60
14.91
8.80
14.39
13.28
11
1.645
D/E ratiox
0.236
0.225
0.219
0.241
0.259
0.273
0.278
0.308
0.327
0.335
0.327
0.308
0.266
33
3.181
Enterprise value¥B
2.514
2.642
2.704
2.660
2.497
2.499
2.412
2.066
2.204
2.202
3.987
(2.49%)
(2.46%)
59
2.249
LT debt¥B
3.037
2.593
2.783
2.809
2.459
2.336
2.276
2.338
2.303
2.147
3.744
(2.67%)
(4.73%)
71
Revenue
¥3.160B
5.91%
1.00×
Cost of revenue
¥1.824B
6.02%
1.01×
Operating expenses
¥477.1M
5.90%
1.00×
Goodwill & intangibles
15.19%