0.895
Revenue¥B
2.676
2.889
3.134
3.333
3.620
3.958
4.322
4.606
4.938
5.356
0.980
8.15%
7.99%
6
19.25
Revenue growth%
10.05
9.59
6.67
7.66
8.99
10.99
11.58
10.85
9.39
10.42
2.05
10.85
9.82
50
24.91
Gross margin%
23.30
23.17
21.86
24.47
22.46
23.74
23.53
22.57
23.47
20.61
20.85
23.47
23.23
26
28.27
Operating margin%
11.04
8.44
7.03
9.62
9.09
8.17
8.74
10.99
11.98
14.75
8.80
10.99
9.36
38
17.66
Net margin%
8.02
8.63
10.32
12.75
12.22
10.05
11.10
10.59
10.07
11.94
2.96
10.59
10.46
53
27.84
P/E ratio (avg)x
13.11
13.34
14.06
16.17
15.86
17.24
16.95
18.34
20.12
19.78
6.931
18.34
16.56
55
15.06
EV/EBITx
13.11
13.80
14.64
15.96
16.46
14.16
15.36
16.75
18.24
19.11
15.39
16.75
15.66
34
19.11
FCF yield (avg)%
5.36
4.17
6.47
5.98
4.14
6.44
3.77
3.49
3.83
5.00
18.54
3.83
4.58
93
5.11
FCF margin%
5.41
6.13
5.70
4.27
4.94
2.14
2.69
4.26
5.13
4.38
3.72
4.26
4.66
92
1.180
FCF / Net incomex
1.638
1.585
1.450
1.256
1.277
1.159
1.065
1.026
0.997
0.932
1.693
1.026
1.207
78
5.74
ROIC%
28.73
29.60
31.89
33.89
32.78
34.92
33.55
32.57
34.27
35.35
19.63
34.27
33.17
64
7.40
Return on equity%
21.53
18.69
17.19
19.88
22.44
23.78
25.19
25.21
25.41
24.18
25.89
25.19
23.11
41
18.33
Return on assets%
3.95
4.06
5.25
5.07
5.94
4.52
3.42
2.72
0.44
0.40
3.83
2.72
4.00
17
7.35
EPS¥
4.14
4.26
4.22
4.17
3.98
3.87
3.84
4.16
4.50
4.16
7.79
0.88%
(0.95%)
—
14.34
EPS growth%
18.75
19.34
19.57
22.09
24.67
27.41
29.58
30.22
32.64
34.30
3.57
30.22
26.04
26
2.08
Bookvalue per sh¥
4.68
4.17
4.39
4.40
4.29
4.48
4.60
4.80
5.18
5.53
6.46
5.24%
1.33%
—
3.04
FCF per share¥
5.10
4.66
4.10
4.17
3.74
3.60
3.30
3.41
3.46
2.94
5.25
(4.70%)
(6.83%)
—
2.12
Dividend per sh¥
3.03
3.03
2.86
2.87
2.81
2.78
2.43
2.13
1.95
1.70
2.86
(9.52%)
(6.47%)
—
17.60
Div yield (avg)%
30.47
30.34
32.34
32.87
31.14
33.49
33.32
33.59
34.49
32.76
29.39
33.49
32.82
61
24.02
Payout ratio%
4.08
6.14
4.99
7.01
9.55
12.18
11.71
13.33
13.46
14.52
18.94
13.33
10.63
30
189.6
Shares (diluted)M
168.9
162.8
157.8
143.7
154.7
155.6
160.2
173.3
179.8
167.3
188.8
1.57%
0.08%
72
11.35
Buyback yield%
18.60
17.69
16.56
14.56
17.55
14.56
15.21
14.98
17.28
15.69
17.47
15.21
16.13
87
0.940
D/E ratiox
0.405
0.386
0.405
0.420
0.383
0.415
0.435
0.412
0.431
0.451
1.704
0.431
0.414
19
4,722
Enterprise value¥M
342.0
324.5
297.1
322.6
313.3
298.8
311.6
337.1
303.5
273.9
670.1
(2.65%)
(1.18%)
79
2.068
LT debt¥B
4.123
4.612
4.355
4.276
4.321
4.565
5.160
5.237
5.021
5.355
2.798
4.38%
4.02%
62
Revenue
¥5.356B
7.99%
1.00×
Cost of revenue
¥3.749B
7.99%
1.00×
Operating expenses
¥1.152B
7.60%
0.96×
Goodwill & intangibles
15.30%