0.825
Revenue¥B
2.439
2.482
2.559
2.659
2.774
2.912
3.042
3.058
3.125
3.222
0.858
3.04%
3.22%
80
19.13
Revenue growth%
21.55
20.71
21.78
18.86
16.56
16.37
16.33
17.74
17.74
16.63
8.63
16.63
17.74
77
11.66
Gross margin%
20.30
23.28
21.34
23.65
20.81
21.48
23.62
25.91
26.05
27.04
6.56
25.91
23.45
92
11.31
Operating margin%
27.10
27.94
24.98
23.07
24.99
24.20
26.06
27.63
24.99
24.34
29.77
24.99
24.99
19
28.36
Net margin%
7.89
7.55
8.98
6.00
6.52
4.60
4.30
2.12
1.84
0.96
21.39
2.12
5.30
11
23.41
P/E ratio (avg)x
33.97
32.56
37.64
35.72
38.98
39.44
39.57
40.15
44.60
45.65
32.23
40.15
39.21
57
22.63
EV/EBITx
14.91
15.63
17.96
18.05
18.31
17.77
20.34
21.52
21.50
22.67
21.49
21.50
18.18
74
26.05
FCF yield (avg)%
14.27
13.52
16.30
18.80
20.49
19.63
21.53
19.94
19.98
22.01
25.21
19.98
19.79
87
27.65
FCF margin%
21.21
19.53
18.35
20.44
18.71
15.89
13.13
14.20
17.13
17.29
7.44
15.89
17.82
73
1.534
FCF / Net incomex
1.558
1.433
1.350
1.302
1.417
1.524
1.689
1.906
2.129
2.353
1.222
1.906
1.541
80
15.03
ROIC%
10.17
9.65
6.71
6.87
9.56
7.34
9.50
6.86
9.50
6.62
23.37
7.34
8.42
44
18.95
Return on equity%
27.09
26.37
28.35
25.84
23.34
24.81
26.93
27.88
28.06
30.05
12.56
27.88
27.01
27
26.91
Return on assets%
28.05
26.77
25.52
23.99
25.06
26.38
26.72
23.97
24.02
22.02
9.28
24.02
25.29
20
5.78
EPS¥
2.88
2.95
3.02
3.29
3.48
3.48
3.30
3.19
3.07
3.49
6.39
0.10%
2.91%
—
12.82
EPS growth%
2.13
1.16
0.82
0.65
1.56
3.87
1.19
3.18
0.45
2.35
16.55
2.35
1.38
92
6.79
Bookvalue per sh¥
10.14
10.04
11.54
11.56
12.01
12.53
12.12
13.36
15.86
18.00
2.88
8.44%
6.06%
—
3.36
FCF per share¥
4.08
3.79
3.61
3.31
3.03
3.33
3.50
3.62
3.69
3.82
4.94
4.73%
(1.71%)
—
2.32
Dividend per sh¥
3.32
3.60
3.35
3.19
3.34
3.01
2.85
3.09
2.84
2.56
5.96
(5.19%)
(1.90%)
—
8.48
Div yield (avg)%
8.51
10.49
9.96
12.92
13.18
10.99
13.16
12.01
14.58
13.81
10.85
13.16
12.46
30
21.48
Payout ratio%
6.68
9.18
8.48
8.19
8.49
7.84
7.66
5.94
5.16
7.86
7.43
7.66
7.85
43
271.1
Shares (diluted)M
288.7
285.6
321.3
295.2
325.4
339.8
376.3
391.5
440.2
495.4
276.8
8.77%
5.04%
7
16.71
Buyback yield%
23.16
21.45
19.48
17.26
16.77
16.77
14.42
12.08
12.62
13.65
17.83
13.65
16.77
10
1.327
D/E ratiox
0.801
0.884
0.913
0.911
1.031
1.188
1.289
1.558
1.568
1.838
1.664
1.558
1.110
72
3.049
Enterprise value¥B
4.031
4.317
4.846
5.344
5.640
5.733
6.595
7.047
7.542
7.885
0.950
6.93%
6.89%
79
2.296
LT debt¥B
4.637
4.945
4.859
4.763
5.500
5.522
5.646
5.670
6.509
7.611
2.334
6.71%
4.84%
70
Revenue
¥3.222B
3.22%
1.00×
Cost of revenue
¥2.207B
3.10%
0.99×
Operating expenses
¥670.5M
3.91%
1.07×
Goodwill & intangibles
16.83%