0.500
Revenue¥B
2.090
2.209
2.293
2.397
2.540
2.693
2.839
3.011
3.094
3.183
0.543
4.62%
4.97%
11
3.88
Revenue growth%
21.78
20.49
18.28
19.33
20.90
23.27
23.41
24.65
26.35
27.06
27.59
24.65
22.52
63
24.30
Gross margin%
10.17
11.23
12.32
14.35
12.29
13.32
14.36
13.33
13.01
15.47
9.37
13.33
13.17
62
15.88
Operating margin%
3.34
0.80
0.49
0.40
2.59
4.80
4.02
1.45
0.40
2.17
16.69
2.17
1.81
62
29.70
Net margin%
33.72
35.55
33.33
34.45
32.36
31.54
31.02
31.26
34.02
31.86
25.88
31.54
32.84
86
9.446
P/E ratio (avg)x
14.73
15.36
14.72
14.86
14.13
13.56
14.38
15.48
15.02
14.20
37.10
14.38
14.73
78
6.620
EV/EBITx
44.02
50.32
49.54
52.76
58.17
63.71
62.11
62.46
64.84
66.75
23.94
63.71
60.14
92
29.25
FCF yield (avg)%
19.87
22.73
25.26
22.86
21.25
18.92
19.28
20.58
21.09
19.84
11.37
19.84
20.83
53
4.31
FCF margin%
23.21
20.80
20.95
20.65
22.97
21.36
19.26
19.79
17.24
18.16
12.72
19.26
20.73
71
0.924
FCF / Net incomex
2.184
2.368
2.422
2.724
2.960
3.349
3.623
3.397
3.636
4.238
0.719
3.623
3.154
11
15.47
ROIC%
17.61
16.42
14.67
14.92
16.58
14.78
15.47
14.58
12.31
12.75
25.90
14.58
14.85
7
18.61
Return on equity%
14.18
14.92
17.47
15.62
17.81
20.54
22.79
21.74
21.86
23.47
6.83
21.86
19.17
60
23.08
Return on assets%
14.47
15.71
16.40
14.48
13.27
12.49
9.97
12.05
12.46
11.36
2.70
12.05
12.88
32
1.34
EPS¥
4.13
4.41
4.45
4.43
5.08
5.68
5.40
5.90
6.22
6.07
1.39
3.62%
5.24%
—
25.09
EPS growth%
3.52
4.06
1.68
3.90
5.03
2.33
2.53
5.06
4.50
3.85
8.09
3.85
3.87
55
0.97
Bookvalue per sh¥
2.84
2.65
2.40
2.16
2.11
1.94
2.09
1.80
1.88
2.01
5.61
(0.94%)
(3.66%)
—
6.00
FCF per share¥
6.27
7.28
7.26
8.01
8.37
9.27
10.32
12.09
12.14
11.89
1.70
7.27%
7.10%
—
3.25
Dividend per sh¥
3.60
3.54
4.14
4.74
5.03
5.79
5.69
6.60
7.18
7.25
2.22
7.60%
8.09%
—
8.35
Div yield (avg)%
22.28
22.00
22.77
25.29
27.52
28.00
26.87
25.50
26.99
27.48
29.91
26.99
26.19
68
20.70
Payout ratio%
25.49
23.30
25.43
24.81
23.06
20.52
21.53
22.93
25.89
28.22
5.91
22.93
24.06
10
0.469
Shares (diluted)B
0.689
0.773
0.853
0.993
1.170
1.404
1.524
1.714
2.047
2.168
0.494
13.14%
12.02%
75
8.40
Buyback yield%
5.06
2.31
4.15
1.67
0.40
0.40
0.40
0.40
1.25
1.08
11.13
0.40
1.16
42
1.683
D/E ratiox
0.185
0.178
0.191
0.208
0.236
0.244
0.269
0.285
0.286
0.326
0.950
0.285
0.240
47
2.246
Enterprise value¥B
1.351
1.165
1.009
1.087
1.073
1.106
1.095
1.120
1.151
1.147
0.883
1.35%
(1.05%)
9
2.769
LT debt¥B
0.309
0.291
0.297
0.324
0.367
0.384
0.354
0.384
0.374
0.420
3.149
2.70%
3.89%
50
Revenue
¥3.183B
4.97%
1.00×
Cost of revenue
¥1.714B
5.10%
1.01×
Operating expenses
¥547.5M
4.40%
0.95×
Goodwill & intangibles
19.03%
Cash and investments
15.01%