0.357
Revenue¥B
1.136
1.172
1.246
1.295
1.347
1.384
1.438
1.513
1.624
1.709
0.382
4.87%
4.79%
73
7.42
Revenue growth%
9.60
6.87
9.74
6.98
5.25
7.12
6.43
4.69
7.47
5.83
6.95
6.43
6.93
90
3.88
Gross margin%
29.37
28.20
29.78
30.98
29.55
27.56
29.49
29.00
31.94
32.63
13.03
29.49
29.52
27
29.87
Operating margin%
6.34
3.89
4.97
7.30
9.23
7.37
5.18
6.17
8.33
6.83
21.98
6.83
6.58
94
21.95
Net margin%
23.69
22.72
22.21
24.65
25.26
26.34
23.62
26.09
25.88
28.03
6.77
26.09
24.96
17
29.72
P/E ratio (avg)x
30.10
36.11
40.52
40.36
38.99
45.01
46.53
48.90
58.64
61.59
14.62
48.90
42.76
62
13.20
EV/EBITx
40.45
40.79
43.85
46.83
52.36
55.33
62.54
72.01
68.47
67.46
18.15
67.46
53.85
89
19.58
FCF yield (avg)%
8.87
6.74
7.57
10.42
11.53
11.56
13.70
13.78
14.62
12.16
16.38
13.70
11.54
85
16.14
FCF margin%
20.80
20.26
17.27
18.46
15.86
17.68
14.99
17.30
17.68
17.59
18.91
17.59
17.63
68
1.391
FCF / Net incomex
1.955
2.056
2.413
2.610
3.045
3.002
3.457
3.569
3.970
4.271
1.098
3.569
3.024
34
12.62
ROIC%
16.51
17.70
20.65
23.31
25.24
27.95
29.75
28.16
29.64
32.44
17.97
29.64
26.59
92
23.50
Return on equity%
0.73
0.40
0.64
2.19
3.18
4.17
3.68
5.26
6.63
6.15
9.28
5.26
3.43
52
23.18
Return on assets%
22.93
22.07
23.17
23.51
23.99
25.71
24.68
22.34
22.31
22.66
25.50
22.66
23.05
63
1.21
EPS¥
1.46
1.74
1.92
2.12
2.17
2.59
2.78
3.31
3.32
3.74
1.36
11.54%
11.85%
—
20.32
EPS growth%
29.34
32.01
34.08
33.35
31.68
30.95
28.13
28.38
28.92
30.45
2.31
28.92
30.70
52
0.21
Bookvalue per sh¥
0.57
0.51
0.51
0.50
0.55
0.59
0.64
0.67
0.61
0.63
0.43
2.85%
1.10%
—
0.99
FCF per share¥
1.56
1.63
1.68
1.74
1.68
1.50
1.57
1.71
1.88
2.07
0.50
4.21%
3.83%
—
1.04
Dividend per sh¥
1.39
1.25
1.41
1.38
1.54
1.49
1.61
1.48
1.51
1.55
1.31
0.10%
2.28%
—
29.10
Div yield (avg)%
17.67
16.87
14.59
14.79
12.85
15.52
12.69
13.61
11.63
11.20
21.05
12.69
14.10
73
21.74
Payout ratio%
31.28
29.43
30.86
33.76
33.45
35.49
34.94
36.85
39.21
40.81
28.57
36.85
34.35
53
327.4
Shares (diluted)M
555.1
641.4
643.8
684.7
698.3
806.2
774.8
847.4
890.2
854.4
319.6
4.12%
5.91%
30
26.51
Buyback yield%
21.59
21.92
19.35
20.40
17.47
15.88
13.79
15.98
14.84
17.09
27.67
15.88
17.28
71
0.543
D/E ratiox
2.042
2.289
2.071
2.149
2.114
2.032
2.029
1.936
1.834
2.010
1.165
2.010
2.037
75
1,169
Enterprise value¥M
852.3
837.2
819.6
720.2
640.7
616.2
611.9
569.6
505.0
558.3
915.5
(2.72%)
(5.29%)
34
1.345
LT debt¥B
1.230
1.194
1.384
1.462
1.756
1.794
1.870
1.891
1.852
1.886
1.063
1.44%
5.32%
43
Revenue
¥1.709B
4.79%
1.00×
Cost of revenue
¥1.196B
4.79%
1.00×
Operating expenses
¥351.5M
4.48%
0.97×
Goodwill & intangibles
19.18%