0.390
Revenue¥B
0.788
0.844
0.890
0.930
1.007
1.084
1.169
1.262
1.335
1.425
0.436
7.20%
6.63%
43
18.36
Revenue growth%
12.17
9.70
10.53
8.78
7.91
8.39
6.62
9.36
8.98
8.89
19.90
8.89
8.93
12
19.79
Gross margin%
2.18
5.02
6.24
4.73
4.98
4.75
2.38
0.86
0.40
0.40
8.73
0.86
3.56
87
28.86
Operating margin%
7.79
9.10
9.31
9.74
10.62
12.82
13.44
14.77
14.99
13.02
12.54
13.44
11.72
20
15.63
Net margin%
28.86
29.56
29.82
32.24
35.21
33.97
33.67
30.71
28.97
26.95
8.89
30.71
30.27
37
17.04
P/E ratio (avg)x
5.474
5.521
5.208
5.222
5.767
5.874
5.337
4.648
4.991
4.427
8.665
4.991
5.280
25
28.58
EV/EBITx
32.14
36.25
36.64
41.61
42.57
43.13
41.84
41.85
49.45
56.88
12.99
43.13
41.84
87
16.90
FCF yield (avg)%
11.03
13.17
14.77
13.02
10.33
8.09
10.34
7.72
8.84
7.49
18.38
8.09
10.34
38
13.72
FCF margin%
23.03
20.47
17.79
15.21
17.73
14.84
16.68
16.38
13.83
16.75
4.13
16.38
16.72
66
0.219
FCF / Net incomex
1.611
1.546
1.513
1.626
1.577
1.699
1.567
1.452
1.567
1.540
0.738
1.567
1.567
58
27.25
ROIC%
7.28
9.10
10.10
8.28
9.83
12.00
9.35
7.40
5.50
3.45
25.76
7.40
8.69
79
13.09
Return on equity%
13.89
10.93
11.99
12.30
14.63
16.10
14.13
13.17
13.27
14.09
20.77
14.09
13.58
73
17.82
Return on assets%
5.90
8.65
10.84
12.07
14.29
12.22
10.60
10.26
12.57
14.56
25.35
12.22
11.45
52
3.02
EPS¥
2.92
3.07
3.10
3.28
3.08
2.80
2.50
2.47
2.22
2.32
3.36
(5.54%)
(2.82%)
—
13.90
EPS growth%
27.05
28.69
28.72
30.77
30.93
31.68
31.77
32.95
34.40
36.47
9.54
32.95
31.30
94
3.07
Bookvalue per sh¥
1.29
1.38
1.33
1.41
1.32
1.40
1.33
1.30
1.22
1.13
1.94
(2.99%)
(1.49%)
—
3.34
FCF per share¥
2.80
2.71
3.05
3.32
3.28
3.83
4.51
4.49
4.86
5.56
1.68
11.14%
7.51%
—
0.93
Dividend per sh¥
1.12
0.97
0.86
0.75
0.78
0.70
0.62
0.61
0.56
0.56
3.29
(6.55%)
(7.86%)
—
25.63
Div yield (avg)%
30.53
29.29
27.47
25.81
24.19
24.49
26.98
25.83
23.84
21.44
25.53
24.49
25.82
40
21.09
Payout ratio%
16.37
13.78
15.10
16.00
18.22
16.55
13.58
15.97
13.18
13.07
19.27
13.58
15.53
37
124.2
Shares (diluted)M
196.2
215.2
230.0
244.5
245.7
267.6
258.4
246.2
273.5
263.6
126.6
1.41%
4.26%
32
13.29
Buyback yield%
9.70
7.54
7.36
8.12
10.16
7.42
7.76
5.93
8.11
6.51
3.50
7.42
7.65
94
1.209
D/E ratiox
0.167
0.157
0.167
0.180
0.172
0.171
0.195
0.185
0.185
0.199
1.103
0.185
0.176
61
1.264
Enterprise value¥B
1.647
1.627
1.584
1.563
1.521
1.762
1.903
1.925
1.857
1.771
1.125
3.08%
0.16%
9
1.194
LT debt¥B
1.035
1.031
1.015
1.039
1.113
1.104
0.948
0.843
0.791
0.784
1.376
(6.76%)
(3.73%)
42
Revenue
¥1.425B
6.63%
1.00×
Cost of revenue
¥893.7M
6.47%
0.99×
Operating expenses
¥281.7M
7.06%
1.04×
Goodwill & intangibles
18.03%