2.191
Revenue¥B
1.022
1.081
1.140
1.237
1.302
1.389
1.455
1.572
1.657
1.791
2.414
6.59%
6.40%
18
11.50
Revenue growth%
25.60
24.71
26.26
24.27
22.58
22.71
21.84
20.77
19.66
21.40
19.01
21.40
22.64
44
9.89
Gross margin%
7.11
4.68
3.68
6.06
7.08
5.42
5.87
7.88
6.13
4.63
22.95
5.87
5.96
23
13.73
Operating margin%
19.57
19.41
17.82
17.06
15.46
17.82
15.75
13.63
12.90
13.68
17.73
13.68
16.41
33
23.30
Net margin%
11.97
11.78
14.73
12.72
11.94
14.94
12.51
12.36
12.34
15.19
6.14
12.51
12.44
12
28.39
P/E ratio (avg)x
10.89
12.32
11.92
12.38
11.77
11.66
12.16
12.41
12.93
12.39
9.194
12.39
12.24
83
25.96
EV/EBITx
11.48
11.38
11.66
11.85
13.27
12.14
12.08
12.45
12.72
14.03
11.98
12.45
12.11
76
3.58
FCF yield (avg)%
4.20
4.23
1.91
4.45
5.42
7.35
6.94
4.04
4.88
2.43
14.16
4.88
4.34
94
19.50
FCF margin%
27.96
25.22
23.97
23.66
24.85
24.66
22.55
22.01
23.74
21.36
15.80
22.55
23.86
66
0.593
FCF / Net incomex
1.675
1.672
1.963
1.977
2.341
2.261
2.213
2.132
2.441
2.735
0.930
2.261
2.172
79
27.75
ROIC%
23.54
25.64
23.58
22.63
19.89
21.51
19.42
19.31
21.37
21.36
14.15
21.36
21.44
82
11.51
Return on equity%
6.53
7.30
7.91
9.67
10.30
8.41
10.93
13.03
14.12
15.73
14.74
13.03
9.99
70
20.96
Return on assets%
12.87
11.72
10.25
7.97
7.31
5.38
6.89
4.21
5.76
2.83
4.80
5.38
7.10
83
0.61
EPS¥
1.66
1.94
2.25
2.30
2.32
2.23
2.47
2.50
2.77
2.66
0.65
2.79%
5.20%
—
8.56
EPS growth%
18.04
15.84
16.48
18.89
16.26
18.23
17.12
19.34
22.18
20.15
12.22
19.34
18.14
86
1.13
Bookvalue per sh¥
3.17
3.15
3.66
3.68
3.76
4.30
4.60
4.90
5.86
6.45
0.59
11.40%
8.35%
—
0.49
FCF per share¥
1.45
1.55
1.66
1.55
1.42
1.53
1.64
1.84
1.92
1.91
0.92
6.15%
3.20%
—
0.37
Dividend per sh¥
2.08
2.11
2.00
1.88
1.91
1.84
1.93
1.89
2.01
2.13
0.90
2.22%
0.07%
—
21.04
Div yield (avg)%
26.63
28.63
30.11
27.68
27.41
26.77
26.82
25.21
26.00
25.16
25.42
26.00
26.79
15
9.16
Payout ratio%
13.25
12.06
14.81
13.52
12.99
15.18
16.21
16.83
18.23
19.54
9.05
16.83
15.00
71
0.814
Shares (diluted)B
1.038
0.919
0.867
0.787
0.879
0.776
0.831
0.794
0.836
0.785
0.806
(2.23%)
(2.24%)
38
18.57
Buyback yield%
28.53
29.61
32.31
31.68
32.28
34.14
35.25
33.55
30.98
30.89
9.18
33.55
31.98
54
0.923
D/E ratiox
0.960
0.970
0.936
1.075
1.243
1.215
1.313
1.501
1.717
1.745
0.420
1.501
1.229
33
0.907
Enterprise value¥B
3.176
2.969
3.367
3.189
3.404
3.860
4.402
4.166
4.751
4.799
0.836
7.11%
5.87%
13
1,645
LT debt¥M
989.2
902.0
980.1
870.7
964.6
933.6
836.5
837.6
817.4
746.2
714.6
(5.00%)
(2.37%)
93
Revenue
¥1.791B
6.40%
1.00×
Cost of revenue
¥1.254B
6.40%
1.00×
Operating expenses
¥340.0M
6.74%
1.03×
Goodwill & intangibles
15.67%
Cash and investments
15.37%