0.543
Revenue¥B
1.050
1.140
1.245
1.357
1.488
1.570
1.696
1.853
2.011
2.147
0.573
7.61%
8.45%
80
2.83
Revenue growth%
13.70
16.42
17.36
15.72
16.80
15.10
12.55
13.51
15.17
15.99
27.58
15.10
15.44
87
26.42
Gross margin%
7.52
8.64
9.52
10.37
10.24
12.57
15.09
16.46
16.84
17.73
29.23
16.46
11.47
12
27.20
Operating margin%
0.40
0.40
1.01
0.79
0.40
3.15
4.47
1.50
0.62
1.48
3.16
1.50
0.90
66
16.59
Net margin%
19.52
21.17
23.28
21.97
20.81
18.11
19.93
22.09
20.98
23.14
24.51
20.98
21.07
45
17.17
P/E ratio (avg)x
29.42
28.45
28.82
31.48
37.32
36.22
40.62
48.18
48.56
46.93
21.46
46.93
36.77
18
25.67
EV/EBITx
36.79
34.79
35.85
36.04
34.52
37.27
37.90
39.59
37.75
35.60
33.45
37.75
36.41
55
28.00
FCF yield (avg)%
13.98
14.86
12.12
10.54
11.14
12.65
14.67
14.63
12.24
11.41
27.83
12.65
12.44
72
21.97
FCF margin%
6.50
5.26
7.30
9.80
11.77
9.53
10.89
8.82
10.88
9.47
27.63
9.53
9.50
95
0.667
FCF / Net incomex
1.199
1.158
1.113
1.116
1.212
1.225
1.332
1.414
1.647
1.704
0.775
1.414
1.219
72
23.45
ROIC%
19.19
21.84
20.37
19.80
21.21
21.54
23.25
23.50
26.10
24.44
2.41
23.50
21.69
65
21.86
Return on equity%
29.96
27.78
28.89
31.71
33.82
31.05
29.61
31.39
32.70
31.14
9.64
31.14
31.09
40
16.72
Return on assets%
0.40
1.62
2.07
4.51
7.09
4.76
4.18
6.79
5.21
6.75
7.36
5.21
4.64
13
0.80
EPS¥
1.10
1.09
1.17
1.39
1.50
1.66
1.87
2.12
2.55
2.76
0.85
13.01%
10.77%
—
28.85
EPS growth%
23.60
20.65
18.12
16.24
15.23
15.87
17.27
19.02
16.55
15.79
14.52
16.55
16.91
34
0.71
Bookvalue per sh¥
1.53
1.67
1.93
1.83
1.93
2.26
2.64
2.92
2.95
3.33
0.76
11.51%
8.27%
—
1.01
FCF per share¥
0.95
0.94
1.00
1.13
1.21
1.22
1.17
1.33
1.50
1.38
1.03
2.68%
3.09%
—
0.99
Dividend per sh¥
1.65
1.87
2.03
1.94
2.13
2.43
2.53
2.80
2.71
2.68
0.21
4.74%
6.23%
—
29.54
Div yield (avg)%
17.58
20.21
22.51
24.39
21.68
19.42
17.92
16.04
14.61
12.07
3.80
16.04
18.67
65
27.30
Payout ratio%
22.13
19.32
17.77
18.53
19.76
19.39
17.85
20.47
18.76
20.44
28.08
19.39
19.35
63
711.3
Shares (diluted)M
616.5
648.1
624.8
638.7
597.1
592.9
662.7
656.9
613.7
558.5
707.2
(1.33%)
(1.33%)
69
27.09
Buyback yield%
4.66
3.48
0.66
0.40
0.55
0.40
2.11
0.40
1.49
0.40
17.79
0.40
0.61
59
1.211
D/E ratiox
1.868
2.036
1.940
2.203
2.391
2.289
2.436
2.389
2.196
2.094
0.536
2.289
2.199
92
1.505
Enterprise value¥B
1.561
1.496
1.613
1.772
1.812
1.915
2.061
2.136
2.211
2.260
1.626
4.51%
3.95%
79
1.357
LT debt¥B
0.271
0.250
0.254
0.268
0.304
0.306
0.315
0.302
0.276
0.257
1.445
(3.30%)
(1.31%)
44
Revenue
¥2.147B
8.45%
1.00×
Cost of revenue
¥1.503B
8.45%
1.00×
Operating expenses
¥294.0M
7.78%
0.94×
Goodwill & intangibles
16.89%