0.749
Revenue¥B
1.849
2.041
2.198
2.397
2.576
2.775
3.018
3.285
3.513
3.820
0.777
8.20%
8.31%
50
29.03
Revenue growth%
24.16
22.74
23.04
23.38
22.22
22.69
25.18
26.81
24.75
27.32
2.20
25.18
23.77
91
8.66
Gross margin%
14.17
13.28
11.99
9.19
9.78
7.88
7.54
8.77
10.24
12.27
25.52
8.77
10.01
40
20.43
Operating margin%
26.95
25.01
23.17
26.00
28.44
25.54
22.67
24.54
27.52
24.90
7.62
24.90
25.27
87
29.20
Net margin%
28.89
27.13
25.80
27.97
25.37
23.00
22.81
22.02
20.64
21.87
19.91
22.02
24.19
52
12.93
P/E ratio (avg)x
42.23
44.80
50.01
55.24
58.69
58.57
66.98
72.59
77.73
77.38
25.38
72.59
58.63
18
28.50
EV/EBITx
20.20
21.06
22.09
23.13
24.61
25.99
23.58
21.88
21.18
18.67
7.348
21.88
21.99
78
20.87
FCF yield (avg)%
15.38
12.91
15.49
14.47
16.98
17.79
19.54
19.44
21.13
21.58
22.79
19.54
17.39
44
16.60
FCF margin%
12.96
13.41
10.90
9.68
10.22
9.65
7.45
6.31
7.17
6.51
27.92
7.17
9.67
74
0.705
FCF / Net incomex
1.732
1.847
1.785
1.693
1.845
2.007
2.201
2.442
2.777
2.822
1.026
2.442
1.927
50
12.98
ROIC%
26.66
23.73
21.80
23.60
21.00
22.75
24.46
22.28
24.80
27.73
3.25
24.46
23.67
66
20.62
Return on equity%
18.17
21.01
22.17
23.37
26.15
26.51
28.51
30.95
32.85
33.81
3.72
30.95
26.33
58
11.03
Return on assets%
5.89
4.87
7.68
9.71
8.25
6.02
6.54
5.60
6.69
7.67
14.77
6.54
6.62
26
0.38
EPS¥
0.86
0.94
1.08
1.06
1.22
1.27
1.23
1.31
1.37
1.38
0.39
2.45%
4.56%
—
28.52
EPS growth%
9.79
11.28
10.55
10.24
8.74
9.74
8.48
10.52
10.31
8.42
14.01
9.74
10.02
26
0.75
Bookvalue per sh¥
1.43
1.42
1.42
1.59
1.57
1.80
1.87
1.83
2.20
2.23
0.42
7.24%
4.51%
—
0.37
FCF per share¥
0.52
0.54
0.58
0.63
0.61
0.58
0.56
0.50
0.45
0.41
0.19
(7.53%)
(2.86%)
—
0.32
Dividend per sh¥
1.56
1.53
1.73
2.00
2.35
2.40
2.90
2.88
2.95
3.27
0.59
6.84%
9.49%
—
19.86
Div yield (avg)%
9.27
9.18
6.56
7.27
7.45
9.45
7.96
6.72
5.61
5.66
14.44
6.72
7.36
58
13.21
Payout ratio%
13.17
12.84
12.62
11.57
11.94
13.78
11.07
11.05
13.65
12.77
24.56
12.77
12.69
34
1.610
Shares (diluted)B
2.591
2.769
2.916
3.243
3.144
3.011
2.926
2.934
3.459
3.576
1.681
2.61%
4.80%
74
25.73
Buyback yield%
6.26
4.54
4.29
3.79
0.85
0.40
3.30
2.21
1.61
0.40
11.06
1.61
2.76
17
1.353
D/E ratiox
1.532
1.525
1.511
1.653
1.638
1.625
1.873
2.113
2.203
2.366
1.758
2.113
1.645
36
2.287
Enterprise value¥B
1.314
1.255
1.310
1.320
1.408
1.534
1.522
1.515
1.600
1.572
1.935
2.22%
1.38%
43
1.091
LT debt¥B
5.632
5.576
5.382
6.046
5.843
6.220
6.640
6.784
7.183
7.472
0.759
5.04%
2.82%
50
Revenue
¥3.820B
8.31%
1.00×
Cost of revenue
¥1.930B
8.08%
0.98×
Operating expenses
¥723.3M
8.68%
1.03×
Goodwill & intangibles
20.31%
Cash and investments
17.41%