0.712
Revenue¥B
2.496
2.533
2.565
2.643
2.604
2.663
2.629
2.675
2.661
2.654
0.773
0.38%
0.56%
68
17.16
Revenue growth%
27.09
25.96
23.47
20.48
20.27
22.28
22.78
19.96
17.63
14.81
25.86
19.96
21.38
54
28.92
Gross margin%
11.70
10.45
13.23
14.88
11.91
9.29
10.10
10.01
10.44
10.41
7.93
10.10
10.44
71
6.04
Operating margin%
25.37
27.46
24.94
25.86
26.07
28.94
29.06
28.74
31.62
30.87
10.45
29.06
28.10
92
25.16
Net margin%
8.38
8.87
7.30
8.70
9.59
11.68
10.40
9.92
11.55
8.59
25.65
10.40
9.23
22
18.88
P/E ratio (avg)x
20.43
22.50
21.89
24.61
25.50
25.86
25.47
26.19
29.11
31.66
28.60
26.19
25.49
37
18.75
EV/EBITx
15.74
18.26
17.28
19.20
19.61
18.66
19.93
22.69
25.67
28.18
19.78
22.69
19.40
11
22.93
FCF yield (avg)%
17.75
20.53
23.41
23.31
21.41
19.99
18.61
18.67
17.63
17.75
14.69
18.61
19.33
16
29.96
FCF margin%
24.70
23.47
23.17
22.20
19.48
19.38
21.84
20.59
18.34
20.79
10.23
20.59
21.31
62
1.497
FCF / Net incomex
2.846
2.758
2.946
3.156
3.460
3.892
4.425
4.455
4.313
4.913
0.943
4.425
3.676
74
18.44
ROIC%
25.37
26.20
26.45
26.33
29.02
26.21
23.44
21.37
23.44
25.94
18.25
23.44
26.07
33
25.62
Return on equity%
5.86
4.67
2.12
4.64
6.02
3.84
6.41
5.73
2.89
1.71
26.45
3.84
4.66
39
23.74
Return on assets%
21.99
23.66
23.49
26.42
29.33
29.66
27.39
25.81
28.23
29.88
9.44
28.23
26.91
70
6.94
EPS¥
4.63
4.60
4.46
4.73
5.20
5.62
5.70
5.33
5.92
6.64
7.19
5.01%
4.24%
—
8.73
EPS growth%
7.51
9.99
7.22
5.30
2.49
0.40
2.41
1.11
3.01
3.65
17.49
2.41
3.33
65
2.63
Bookvalue per sh¥
13.07
12.14
12.42
13.31
13.23
14.21
13.17
13.82
14.62
15.66
6.10
3.42%
2.56%
—
8.17
FCF per share¥
2.37
2.53
2.53
2.50
2.21
2.01
1.80
1.75
1.81
1.94
4.68
(2.57%)
(1.77%)
—
2.82
Dividend per sh¥
3.23
3.22
3.03
3.28
3.51
3.52
3.77
3.63
3.49
3.44
5.21
(0.36%)
(0.70%)
—
17.66
Div yield (avg)%
5.58
3.32
6.09
4.36
3.57
1.73
3.73
3.31
1.71
0.40
16.29
1.73
3.44
9
20.59
Payout ratio%
3.28
1.10
1.32
4.00
1.47
0.54
0.40
1.42
4.01
2.47
27.86
1.42
1.45
12
193.2
Shares (diluted)M
231.3
212.1
190.6
186.0
164.6
154.2
150.8
152.3
145.4
131.0
201.8
(4.46%)
(5.81%)
29
3.44
Buyback yield%
5.65
3.03
5.23
7.55
5.21
5.65
2.82
4.72
3.27
3.72
21.83
3.72
4.97
44
1.711
D/E ratiox
0.753
0.790
0.720
0.711
0.681
0.738
0.652
0.669
0.624
0.590
1.193
0.652
0.696
33
0.962
Enterprise value¥B
2.383
2.366
2.245
2.463
2.356
2.638
2.669
2.541
2.854
2.843
1.525
3.83%
2.96%
14
1.184
LT debt¥B
2.138
2.051
2.314
2.149
2.304
2.508
2.616
2.466
2.498
2.554
1.129
2.09%
3.27%
43
Revenue
¥2.654B
0.56%
1.00×
Cost of revenue
¥1.591B
0.36%
0.98×
Operating expenses
¥561.1M
1.41%
1.09×
Goodwill & intangibles
15.65%