1.004
Revenue¥B
0.766
0.850
0.907
1.000
1.060
1.146
1.246
1.351
1.456
1.569
1.031
8.14%
8.53%
11
26.53
Revenue growth%
9.07
7.11
6.52
5.29
4.38
7.02
9.06
11.03
12.74
9.87
27.97
9.87
8.08
17
25.87
Gross margin%
17.70
16.83
19.08
22.03
20.32
21.34
18.40
18.58
16.96
14.29
10.05
18.40
18.49
5
14.45
Operating margin%
3.41
5.31
6.99
9.37
6.44
7.67
10.09
7.97
9.64
7.01
23.49
7.97
7.34
51
16.94
Net margin%
24.24
21.84
19.81
19.20
17.85
20.43
17.60
16.67
16.44
14.59
10.20
16.67
18.52
53
29.56
P/E ratio (avg)x
37.99
38.48
40.68
46.38
49.44
46.51
48.78
45.69
43.79
41.83
27.47
45.69
44.74
72
15.40
EV/EBITx
23.31
25.56
26.89
26.81
28.20
30.01
28.22
28.53
27.38
27.51
8.632
28.22
27.45
27
15.77
FCF yield (avg)%
14.44
13.44
13.25
14.85
14.89
14.50
17.13
16.61
17.45
17.66
19.05
17.13
14.87
44
29.56
FCF margin%
21.40
20.85
23.53
23.62
21.92
19.30
20.28
21.54
20.36
20.73
5.26
20.36
21.13
23
0.353
FCF / Net incomex
0.410
0.442
0.417
0.404
0.349
0.349
0.350
0.312
0.335
0.357
1.730
0.349
0.353
29
14.43
ROIC%
12.72
12.42
11.99
13.51
12.06
11.95
12.00
12.80
13.66
12.80
26.41
12.80
12.57
57
9.38
Return on equity%
23.17
25.41
27.69
26.98
27.24
29.47
31.87
29.54
31.15
28.95
20.14
29.54
28.32
12
3.94
Return on assets%
23.77
24.65
27.16
26.75
28.92
28.07
26.41
24.24
26.04
26.98
19.83
26.41
26.58
7
1.72
EPS¥
3.31
3.47
3.28
3.48
3.37
3.41
3.33
3.69
3.58
3.77
1.82
2.26%
2.32%
—
19.97
EPS growth%
28.26
31.04
28.71
27.37
26.60
29.33
28.15
25.33
23.22
24.39
8.95
25.33
27.76
73
1.90
Bookvalue per sh¥
3.50
3.27
3.78
3.78
3.83
4.29
4.00
3.95
3.73
3.69
3.16
(0.75%)
1.80%
—
3.28
FCF per share¥
2.99
2.89
2.93
2.63
2.78
2.43
2.23
2.35
2.05
2.26
3.26
(4.05%)
(2.61%)
—
2.58
Dividend per sh¥
2.16
2.14
2.04
2.14
1.97
1.81
1.81
2.00
2.03
2.19
3.01
2.09%
1.21%
—
3.43
Div yield (avg)%
27.35
29.88
30.63
30.35
33.12
35.00
37.95
35.94
33.68
31.46
16.26
35.00
32.29
69
14.80
Payout ratio%
26.91
27.74
26.01
28.89
26.85
29.69
30.99
33.89
36.05
33.85
22.98
33.85
29.29
19
452.9
Shares (diluted)M
448.1
471.8
477.0
435.4
476.7
447.6
441.5
413.7
393.6
403.9
441.0
(3.26%)
(0.29%)
74
29.61
Buyback yield%
3.69
4.51
4.21
6.17
8.82
11.67
9.47
10.98
13.31
12.74
4.05
11.67
9.15
58
0.437
D/E ratiox
0.306
0.275
0.281
0.286
0.264
0.280
0.247
0.231
0.227
0.212
0.601
0.231
0.270
36
981.7
Enterprise value¥M
587.1
581.6
566.7
590.3
574.0
554.0
605.8
573.6
596.7
638.9
78.49
2.17%
0.39%
16
0.299
LT debt¥B
0.716
0.785
0.813
0.866
0.905
0.930
0.923
0.898
0.908
0.853
1.521
(1.18%)
2.39%
5
Revenue
¥1.569B
8.53%
1.00×
Cost of revenue
¥1.032B
8.50%
1.00×
Operating expenses
¥194.8M
8.63%
1.01×
Goodwill & intangibles
18.13%