1.175
Revenue¥B
1.306
1.424
1.539
1.681
1.778
1.938
2.118
2.309
2.447
2.594
1.245
7.86%
7.80%
86
9.74
Revenue growth%
3.88
2.10
4.99
5.94
8.24
9.23
8.24
5.62
5.74
3.94
2.16
5.74
5.68
81
20.25
Gross margin%
13.40
16.32
13.99
15.43
14.95
14.74
14.81
16.65
14.70
16.57
10.08
14.81
14.88
11
22.24
Operating margin%
20.02
21.13
23.04
25.47
27.72
28.33
27.76
27.99
29.96
30.68
4.36
28.33
27.74
58
14.63
Net margin%
26.06
24.65
26.39
27.61
25.70
26.33
23.66
20.87
19.89
19.26
9.19
20.87
25.17
42
36.36
P/E ratio (avg)x
35.74
38.06
39.00
44.79
51.53
55.69
57.03
59.47
61.29
66.42
13.38
59.47
53.61
57
17.55
EV/EBITx
35.97
33.44
36.68
38.32
34.20
34.89
32.61
32.31
33.26
31.75
22.52
32.61
33.82
82
3.37
FCF yield (avg)%
9.87
7.87
5.76
5.47
5.47
3.95
3.54
6.11
5.48
5.64
8.47
5.48
5.56
60
18.46
FCF margin%
16.74
16.27
16.31
18.95
17.35
16.97
18.32
19.62
19.52
20.67
29.00
19.52
17.84
75
0.662
FCF / Net incomex
0.306
0.281
0.242
0.208
0.193
0.186
0.194
0.184
0.200
0.202
0.150
0.194
0.201
84
14.56
ROIC%
13.91
14.55
17.03
19.53
18.84
20.40
21.92
19.63
19.70
18.93
27.53
19.70
19.23
18
13.89
Return on equity%
0.40
0.40
2.86
4.35
2.05
0.40
0.40
0.40
0.40
0.40
2.38
0.40
0.40
59
18.90
Return on assets%
12.48
11.29
8.71
8.27
8.64
7.32
5.00
3.59
2.32
0.40
18.31
3.59
7.80
11
4.55
EPS¥
3.98
4.07
3.97
3.54
3.78
3.65
3.98
3.76
4.14
4.12
5.07
1.77%
(0.08%)
—
7.48
EPS growth%
22.90
25.48
25.85
25.47
23.74
26.49
24.75
27.50
26.43
23.56
26.49
26.43
25.48
16
5.93
Bookvalue per sh¥
5.06
5.25
5.91
6.07
6.65
6.26
6.39
6.13
6.50
6.84
2.29
0.56%
3.39%
—
3.94
FCF per share¥
2.28
2.50
2.38
2.23
2.34
2.18
2.43
2.51
2.93
2.91
3.67
4.47%
1.82%
—
6.29
Dividend per sh¥
6.82
7.21
7.64
7.17
7.83
7.70
8.73
10.15
10.10
9.88
4.36
4.76%
4.57%
—
13.47
Div yield (avg)%
4.64
5.64
5.07
7.13
5.89
8.68
11.54
12.15
13.36
13.29
26.59
12.15
7.91
62
8.81
Payout ratio%
16.32
14.81
12.15
12.25
9.58
8.33
8.21
8.73
7.03
5.34
12.07
8.21
9.16
50
246.3
Shares (diluted)M
215.1
207.6
212.1
215.9
188.4
187.1
193.9
203.9
219.5
233.3
242.3
4.36%
0.45%
69
26.95
Buyback yield%
18.30
17.74
17.03
19.27
20.15
21.93
22.69
19.75
17.99
18.61
18.12
19.75
18.94
31
0.975
D/E ratiox
2.207
2.564
2.940
3.301
3.252
3.057
2.950
2.888
3.074
3.030
1.602
3.030
2.990
65
2.476
Enterprise value¥B
1.566
1.646
1.446
1.472
1.553
1.485
1.483
1.588
1.635
1.415
0.922
(1.84%)
(1.03%)
83
1,041
LT debt¥M
229.1
206.1
198.1
190.3
172.1
151.4
146.8
135.5
124.8
128.9
349.3
(5.62%)
(6.94%)
45
Revenue
¥2.594B
7.80%
1.00×
Cost of revenue
¥1.246B
7.42%
0.96×
Operating expenses
¥553.4M
8.01%
1.02×
Goodwill & intangibles
16.71%
Cash and investments
15.78%