1.781
Revenue¥B
1.672
1.709
1.780
1.864
1.941
2.004
2.115
2.230
2.372
2.522
1.992
5.38%
4.70%
51
17.58
Revenue growth%
29.01
30.18
29.21
31.31
30.19
32.97
31.05
29.52
30.34
32.59
5.17
31.05
30.27
41
16.43
Gross margin%
21.08
22.88
23.78
24.03
26.76
26.85
25.43
23.10
22.50
24.69
7.03
24.69
23.90
37
19.60
Operating margin%
17.76
20.41
17.89
19.27
19.69
16.90
19.24
16.57
13.74
16.30
6.80
16.57
17.83
35
25.49
Net margin%
15.57
13.19
13.10
11.17
8.51
10.22
12.48
10.49
12.55
12.67
20.39
12.48
12.51
10
12.90
P/E ratio (avg)x
12.21
11.56
12.52
12.27
12.00
11.56
10.31
10.75
11.36
12.36
35.23
11.36
11.78
14
23.28
EV/EBITx
19.77
18.77
20.36
21.78
19.95
18.54
16.95
19.12
21.36
23.45
35.36
19.12
19.86
53
29.38
FCF yield (avg)%
14.37
12.39
9.45
9.62
10.60
12.33
15.31
18.26
16.53
16.15
10.40
16.15
13.38
88
2.55
FCF margin%
21.77
19.25
17.75
17.55
17.06
18.50
18.63
20.70
21.80
24.59
11.74
20.70
18.94
49
0.815
FCF / Net incomex
0.131
0.123
0.132
0.135
0.136
0.144
0.157
0.146
0.152
0.142
1.578
0.146
0.139
88
15.36
ROIC%
28.35
30.31
32.10
33.43
34.73
36.77
37.75
34.86
36.44
36.66
17.93
36.66
34.79
9
21.22
Return on equity%
19.09
21.61
22.94
21.85
19.90
19.19
19.24
20.18
17.67
18.81
21.76
19.19
19.57
67
2.58
Return on assets%
7.05
6.46
8.69
8.81
8.04
10.18
8.67
5.68
4.02
2.26
7.04
5.68
7.54
83
0.27
EPS¥
0.30
0.28
0.30
0.32
0.36
0.37
0.41
0.38
0.37
0.40
0.30
2.29%
3.77%
—
24.51
EPS growth%
19.73
16.99
14.16
14.05
14.64
17.13
16.97
14.39
16.93
16.46
14.06
16.93
16.70
33
0.51
Bookvalue per sh¥
0.34
0.34
0.40
0.39
0.40
0.46
0.45
0.47
0.46
0.47
0.34
3.22%
4.39%
—
0.86
FCF per share¥
0.73
0.72
0.79
0.85
0.89
0.97
1.02
0.94
0.83
0.88
0.19
(0.27%)
1.43%
—
0.88
Dividend per sh¥
1.11
1.04
1.08
1.25
1.17
1.10
1.08
1.05
1.04
1.18
0.65
0.33%
1.94%
—
18.39
Div yield (avg)%
25.15
27.65
27.30
29.84
30.47
31.26
33.45
32.69
31.94
31.25
14.58
31.94
30.86
33
11.39
Payout ratio%
8.41
8.31
9.14
11.83
12.85
14.78
13.18
11.84
12.29
10.22
14.74
12.29
11.84
77
828.8
Shares (diluted)M
528.9
537.0
464.5
507.6
471.1
496.9
469.7
438.9
475.2
496.1
826.4
1.04%
(1.65%)
48
9.11
Buyback yield%
11.79
14.70
17.11
15.00
15.05
14.67
16.83
19.78
18.29
19.68
20.64
18.29
15.94
32
0.973
D/E ratiox
0.307
0.270
0.246
0.254
0.236
0.243
0.263
0.269
0.291
0.268
0.273
0.268
0.266
58
1,128
Enterprise value¥M
392.6
347.4
364.0
337.3
323.8
327.3
317.6
320.9
322.2
323.6
970.5
(0.02%)
(2.64%)
12
0.640
LT debt¥B
1.411
1.609
1.686
1.624
1.818
1.844
2.064
2.223
2.200
2.182
0.450
3.72%
4.60%
42
Revenue
¥2.522B
4.70%
1.00×
Cost of revenue
¥1.442B
4.72%
1.00×
Operating expenses
¥460.0M
4.81%
1.01×
Goodwill & intangibles
17.43%