0.512
Revenue¥B
2.855
2.925
3.019
3.146
3.165
3.208
3.243
3.353
3.504
3.539
0.551
2.25%
2.55%
79
2.49
Revenue growth%
8.07
8.98
10.22
7.72
8.19
5.79
8.37
8.85
10.70
9.58
6.88
8.85
8.61
15
7.84
Gross margin%
23.93
25.06
27.48
26.91
28.51
25.73
26.76
26.37
27.16
29.92
23.21
26.76
26.84
67
29.68
Operating margin%
25.52
24.34
26.25
25.43
24.88
25.25
22.28
25.02
24.46
26.42
29.28
25.02
25.13
94
9.90
Net margin%
15.00
17.18
19.68
21.17
18.27
17.17
16.52
17.07
16.22
18.82
16.97
17.07
17.18
70
33.90
P/E ratio (avg)x
15.00
14.12
15.04
13.15
12.91
11.25
9.919
9.211
8.699
7.603
34.66
9.211
12.08
64
10.02
EV/EBITx
40.11
41.61
41.54
48.31
56.92
59.28
61.62
74.58
73.11
84.02
16.16
73.11
58.10
93
24.17
FCF yield (avg)%
24.64
22.21
20.59
18.05
18.05
15.21
15.97
14.43
17.34
15.40
10.17
15.40
17.69
65
19.60
FCF margin%
7.00
7.05
7.19
8.97
6.34
8.92
7.95
10.33
12.13
13.12
16.25
10.33
8.44
15
0.819
FCF / Net incomex
1.052
1.198
1.100
1.115
1.133
1.241
1.289
1.251
1.288
1.350
1.103
1.288
1.219
45
13.77
ROIC%
15.16
12.43
13.64
14.82
17.50
14.87
17.41
16.46
14.43
16.84
16.51
16.46
15.01
12
27.69
Return on equity%
4.62
3.00
4.31
2.96
0.69
0.40
0.40
1.49
3.95
1.88
27.56
1.49
2.42
83
3.06
Return on assets%
22.79
24.88
25.10
22.53
21.10
23.50
21.19
23.03
25.96
25.44
5.53
23.50
23.27
78
1.34
EPS¥
2.48
2.80
2.83
3.20
3.64
3.59
4.26
4.34
4.86
5.08
1.45
6.87%
7.23%
—
3.60
EPS growth%
17.61
20.09
18.93
16.53
17.70
14.73
12.61
14.47
15.37
15.57
28.22
14.73
16.05
23
1.23
Bookvalue per sh¥
1.89
2.21
2.63
2.66
3.11
3.69
4.10
4.39
4.57
5.16
0.63
10.67%
11.51%
—
0.49
FCF per share¥
1.12
1.15
1.32
1.49
1.66
2.00
2.12
2.28
2.67
2.70
0.30
10.21%
10.22%
—
1.90
Dividend per sh¥
1.34
1.38
1.46
1.41
1.43
1.55
1.46
1.62
1.55
1.42
1.26
(0.22%)
0.28%
—
17.06
Div yield (avg)%
6.20
7.41
6.42
4.60
2.10
1.13
0.40
2.45
4.40
5.60
5.73
2.45
4.50
93
11.37
Payout ratio%
16.82
16.41
17.36
14.70
13.81
11.38
13.99
14.99
16.95
16.64
3.96
14.99
15.70
9
1.238
Shares (diluted)B
1.648
1.640
1.666
1.863
1.768
1.933
1.863
1.992
2.108
2.355
1.267
5.90%
4.51%
6
18.16
Buyback yield%
16.09
14.13
11.84
9.28
11.58
14.22
15.53
13.55
13.45
13.11
16.82
13.55
13.50
17
1.670
D/E ratiox
1.671
1.738
1.734
1.849
1.768
1.646
1.835
1.759
1.839
2.094
0.369
1.835
1.764
85
0.394
Enterprise value¥B
4.966
5.579
5.995
5.571
5.737
5.878
5.895
6.794
7.777
7.835
0.387
6.43%
5.95%
23
1.300
LT debt¥B
2.381
2.225
2.346
2.260
2.246
1.985
2.139
2.033
1.936
1.942
2.543
(2.87%)
(2.70%)
34
Revenue
¥3.539B
2.55%
1.00×
Cost of revenue
¥2.328B
2.64%
1.01×
Operating expenses
¥681.4M
2.72%
1.02×
Goodwill & intangibles
20.63%