2.179
Revenue¥B
1.872
1.950
1.994
2.113
2.228
2.318
2.364
2.415
2.539
2.674
2.373
3.72%
4.23%
11
11.80
Revenue growth%
18.05
20.73
20.65
22.65
21.92
24.41
21.73
21.15
21.77
20.91
10.72
21.73
21.44
67
28.62
Gross margin%
1.78
0.79
1.28
0.40
2.93
5.59
5.78
8.54
6.06
5.09
10.46
5.78
4.01
74
5.22
Operating margin%
35.51
33.49
34.66
35.53
35.79
38.42
37.06
36.60
36.27
35.18
12.63
36.60
35.66
87
17.92
Net margin%
12.93
12.96
12.54
13.92
13.84
12.81
9.82
12.65
14.63
14.59
22.32
12.81
12.95
31
8.727
P/E ratio (avg)x
19.86
22.19
21.53
21.60
23.99
22.65
26.08
28.67
30.65
32.40
36.71
28.67
23.32
60
17.22
EV/EBITx
19.15
19.13
18.44
19.88
22.70
22.17
23.27
27.41
32.44
32.98
14.31
27.41
22.44
15
18.51
FCF yield (avg)%
7.05
8.29
6.95
9.51
9.74
8.83
6.63
8.16
5.33
2.49
17.40
6.63
7.61
81
10.93
FCF margin%
24.04
23.65
21.57
22.04
22.11
19.81
18.24
16.09
18.36
16.73
18.56
18.24
20.69
13
0.925
FCF / Net incomex
0.561
0.616
0.604
0.533
0.571
0.534
0.569
0.631
0.653
0.720
1.726
0.631
0.588
81
23.17
ROIC%
10.47
7.51
5.49
7.47
9.06
9.75
7.17
4.31
7.09
9.91
25.62
7.17
7.49
94
29.19
Return on equity%
5.81
4.25
5.14
3.72
6.21
4.51
3.63
0.65
2.19
0.68
16.97
2.19
3.99
17
25.17
Return on assets%
16.47
13.62
12.66
11.18
11.85
10.84
11.12
12.02
11.53
11.70
20.24
11.53
11.77
31
2.09
EPS¥
1.13
1.16
1.02
0.91
0.98
0.96
0.87
0.89
0.86
0.92
2.22
(1.41%)
(2.18%)
—
29.68
EPS growth%
28.87
28.28
25.98
27.96
28.14
25.65
27.86
29.06
29.96
31.22
16.13
29.06
28.21
83
1.76
Bookvalue per sh¥
1.21
1.44
1.59
1.56
1.68
1.79
1.97
2.10
2.16
2.34
0.53
6.87%
8.34%
—
2.40
FCF per share¥
1.96
2.06
2.30
2.16
2.32
2.34
2.51
2.67
3.07
3.05
1.33
5.57%
4.02%
—
2.72
Dividend per sh¥
1.05
1.00
0.97
1.09
1.12
1.08
1.02
1.14
1.16
1.27
2.80
2.52%
2.08%
—
12.16
Div yield (avg)%
30.90
32.47
30.52
28.87
26.09
24.56
24.80
25.17
24.60
26.67
29.17
24.80
26.38
57
16.40
Payout ratio%
0.72
2.21
1.31
2.75
3.59
3.49
1.33
3.71
6.08
4.28
21.21
3.71
3.12
33
821.8
Shares (diluted)M
854.3
906.5
828.8
753.6
645.0
630.8
595.0
635.2
546.3
480.8
834.0
(5.71%)
(5.54%)
58
23.26
Buyback yield%
27.21
27.62
28.96
29.63
28.00
26.70
25.25
23.96
24.32
26.79
18.63
25.25
27.00
7
0.948
D/E ratiox
0.675
0.651
0.650
0.615
0.672
0.779
0.892
0.912
0.965
1.006
0.658
0.912
0.727
33
0.540
Enterprise value¥B
1.808
1.993
2.306
2.527
2.480
2.717
2.780
3.216
3.599
3.423
2.000
6.66%
7.32%
33
1.869
LT debt¥B
0.457
0.497
0.578
0.568
0.627
0.670
0.772
0.825
0.888
0.883
3.385
7.10%
8.16%
92
Revenue
¥2.674B
4.23%
1.00×
Cost of revenue
¥1.145B
4.32%
1.01×
Operating expenses
¥644.8M
4.28%
1.00×
Goodwill & intangibles
20.14%