0.557
Revenue¥B
2.776
2.924
3.099
3.367
3.567
3.760
3.947
4.249
4.660
5.099
0.576
7.41%
6.84%
59
6.83
Revenue growth%
27.41
30.18
31.64
29.07
30.60
32.82
33.41
30.77
29.99
30.96
7.93
30.96
30.68
45
9.77
Gross margin%
22.92
25.79
27.24
25.17
24.13
22.90
25.01
22.69
24.87
25.93
3.58
24.87
24.94
36
27.98
Operating margin%
12.07
10.08
12.00
13.12
12.53
15.38
12.78
15.35
17.23
17.34
17.14
15.38
12.95
7
16.90
Net margin%
11.83
9.01
10.76
12.47
14.39
16.14
13.54
12.88
14.75
17.04
3.06
14.75
13.21
90
16.96
P/E ratio (avg)x
34.78
31.98
34.59
36.29
37.57
42.58
42.36
47.23
52.73
48.02
36.51
47.23
39.97
53
10.25
EV/EBITx
15.86
14.48
14.96
15.88
14.90
13.55
13.67
14.37
13.39
13.77
13.79
13.67
14.42
48
12.52
FCF yield (avg)%
30.37
30.51
31.97
29.12
28.80
28.14
29.93
27.26
26.67
25.08
11.61
27.26
28.96
8
16.48
FCF margin%
13.38
13.39
13.10
10.65
9.43
6.84
4.91
2.75
3.31
2.59
18.63
3.31
8.13
34
1.497
FCF / Net incomex
1.553
1.607
1.597
1.600
1.867
1.961
2.105
2.035
2.084
2.053
0.212
2.053
1.914
27
22.47
ROIC%
3.76
4.19
3.63
5.83
5.67
4.39
4.39
4.23
4.13
4.34
13.11
4.34
4.29
90
26.96
Return on equity%
13.15
12.09
13.04
15.71
14.72
17.69
18.34
19.94
18.93
19.84
12.39
18.93
16.70
24
28.14
Return on assets%
7.59
7.94
9.68
12.54
13.15
15.72
17.33
17.27
14.42
11.57
23.83
15.72
12.84
53
0.37
EPS¥
0.67
0.65
0.63
0.56
0.58
0.49
0.50
0.54
0.50
0.45
0.40
(4.74%)
(3.45%)
—
17.55
EPS growth%
16.21
14.21
15.07
17.85
17.50
19.68
18.07
21.04
22.98
22.44
19.47
21.04
17.96
37
0.98
Bookvalue per sh¥
0.71
0.76
0.71
0.70
0.71
0.69
0.76
0.84
0.87
1.01
0.19
7.30%
3.88%
—
1.04
FCF per share¥
1.33
1.35
1.43
1.46
1.42
1.45
1.68
1.87
1.81
2.02
0.61
7.40%
3.76%
—
1.10
Dividend per sh¥
1.11
1.10
1.29
1.42
1.57
1.64
1.74
1.88
2.08
2.37
0.87
8.56%
8.12%
—
19.37
Div yield (avg)%
19.02
21.62
23.90
21.05
20.27
19.85
17.94
18.03
20.46
20.48
29.85
19.85
20.37
75
18.22
Payout ratio%
0.40
0.40
0.40
0.40
0.70
2.04
2.14
3.52
5.25
2.98
28.90
2.98
1.37
88
1.833
Shares (diluted)B
1.811
1.968
2.218
2.141
2.103
1.997
1.911
2.091
1.911
1.829
1.829
(2.76%)
(0.72%)
42
19.90
Buyback yield%
26.10
27.42
26.37
24.36
24.02
25.61
27.50
24.65
27.30
26.69
6.69
26.69
26.24
47
0.391
D/E ratiox
2.124
2.191
2.244
2.194
2.329
2.298
2.047
2.059
2.135
2.032
0.428
2.059
2.163
22
4.634
Enterprise value¥B
3.308
3.200
2.715
2.891
3.043
3.013
3.066
3.086
2.778
2.967
4.830
(0.51%)
(1.93%)
34
2.662
LT debt¥B
2.405
2.529
2.446
2.467
2.554
2.823
3.071
2.831
2.896
2.765
2.844
1.60%
1.98%
17
Revenue
¥5.099B
6.84%
1.00×
Cost of revenue
¥2.964B
6.92%
1.01×
Operating expenses
¥806.2M
6.86%
1.00×
Goodwill & intangibles
16.90%