9.059
Revenue¥B
9.953
10.40
10.90
11.14
11.62
11.92
12.34
12.48
12.60
12.90
9.562
2.12%
2.77%
48
26.81
Revenue growth%
10.52
12.49
14.27
16.52
19.28
18.77
20.97
20.21
20.16
19.48
18.56
20.16
19.02
8
2.16
Gross margin%
5.16
6.53
4.23
3.85
6.05
9.03
11.75
13.99
11.84
10.28
18.89
11.75
7.78
40
27.56
Operating margin%
26.01
26.80
26.94
26.31
27.29
25.26
26.38
24.28
22.56
22.63
17.01
24.28
26.16
54
5.93
Net margin%
28.79
26.54
25.53
24.43
27.22
25.19
23.39
22.56
23.10
20.58
2.70
23.10
24.81
54
11.11
P/E ratio (avg)x
11.19
11.72
12.99
12.14
14.05
14.57
16.50
17.14
18.16
20.62
11.31
17.14
14.31
77
23.30
EV/EBITx
46.82
46.82
45.87
43.09
41.26
45.61
47.06
43.11
46.79
43.51
7.769
45.61
45.74
12
23.05
FCF yield (avg)%
20.76
20.46
21.76
19.98
19.55
19.25
18.54
18.47
19.75
21.83
15.64
19.25
19.87
81
23.64
FCF margin%
24.85
26.25
25.30
25.56
24.70
23.04
23.03
23.12
24.62
22.76
14.59
23.04
24.66
27
0.290
FCF / Net incomex
1.097
1.281
1.473
1.505
1.601
1.649
1.783
1.885
2.276
2.374
0.670
1.885
1.625
89
25.07
ROIC%
29.06
27.30
28.66
27.80
27.64
30.59
29.38
29.46
27.81
25.31
23.00
29.38
28.23
59
28.44
Return on equity%
26.66
25.27
24.61
26.17
28.35
26.99
26.28
27.87
27.08
25.79
7.72
26.99
26.47
64
23.56
Return on assets%
13.64
13.41
15.39
15.50
16.00
17.69
14.80
15.75
17.04
18.65
16.58
17.04
15.63
92
1.54
EPS¥
0.89
0.88
0.91
1.02
1.10
1.03
0.96
1.03
1.18
1.12
1.67
0.35%
1.47%
—
15.45
EPS growth%
12.74
10.80
9.40
9.79
9.08
12.05
10.64
12.91
10.42
11.01
23.86
11.01
10.72
29
1.37
Bookvalue per sh¥
0.85
0.79
0.68
0.72
0.67
0.62
0.53
0.48
0.43
0.39
1.29
(10.30%)
(7.75%)
—
1.60
FCF per share¥
2.01
2.07
2.17
2.14
2.42
2.61
2.67
2.94
3.39
3.72
0.91
9.03%
6.26%
—
0.45
Dividend per sh¥
1.04
1.10
1.02
0.97
1.11
1.15
1.24
1.20
1.14
1.06
1.18
(0.88%)
0.03%
—
13.54
Div yield (avg)%
19.11
18.05
18.61
16.14
13.35
14.27
16.15
16.05
14.92
16.38
19.02
16.05
16.14
31
14.02
Payout ratio%
27.43
25.14
24.83
22.98
21.12
19.87
22.49
21.44
23.79
21.23
23.45
21.44
22.74
62
4.664
Shares (diluted)B
4.147
4.277
4.493
4.933
5.077
5.265
4.947
4.950
5.247
4.815
4.615
(1.05%)
1.49%
31
21.07
Buyback yield%
27.97
30.79
29.26
30.30
33.25
34.13
32.81
31.88
29.08
27.28
17.68
31.88
30.55
89
0.727
D/E ratiox
0.231
0.235
0.226
0.244
0.222
0.217
0.200
0.185
0.200
0.207
0.636
0.200
0.219
79
6.838
Enterprise value¥B
8.318
8.300
8.269
9.796
10.42
11.43
12.23
14.56
14.58
16.03
5.684
9.00%
7.46%
48
5.459
LT debt¥B
7.248
8.313
7.761
7.107
7.000
6.357
7.223
7.722
8.108
8.196
9.231
3.20%
1.16%
73
Revenue
¥12.90B
2.77%
1.00×
Cost of revenue
¥5.892B
2.54%
0.98×
Operating expenses
¥3.143B
3.31%
1.05×
Goodwill & intangibles
16.68%