0.816
Revenue¥B
1.226
1.248
1.267
1.277
1.318
1.312
1.351
1.366
1.395
1.388
0.853
1.03%
1.54%
11
15.07
Revenue growth%
11.78
13.79
14.61
12.23
14.68
17.04
19.96
21.62
23.13
22.14
13.49
21.62
15.86
46
21.56
Gross margin%
22.77
23.29
25.37
24.77
27.00
26.52
23.87
24.39
24.68
27.07
19.18
24.68
24.73
37
25.33
Operating margin%
12.58
11.11
13.76
16.04
16.40
15.31
16.65
13.79
13.02
15.93
2.55
15.31
14.55
69
20.86
Net margin%
15.65
16.75
14.89
12.29
11.30
14.03
14.01
14.65
12.08
13.57
6.62
14.01
14.02
79
31.19
P/E ratio (avg)x
52.76
51.37
55.07
52.24
55.48
57.30
54.41
58.28
68.42
80.14
33.14
58.28
55.28
14
20.65
EV/EBITx
26.49
24.66
25.29
22.95
21.24
20.81
18.05
16.40
14.23
13.06
19.41
16.40
21.02
65
20.68
FCF yield (avg)%
20.87
20.90
20.84
19.31
16.98
19.79
19.74
20.64
23.32
21.35
9.86
20.64
20.74
41
13.51
FCF margin%
22.09
24.54
22.65
22.11
21.50
22.03
24.70
26.69
26.55
23.79
2.68
24.70
23.22
28
1.554
FCF / Net incomex
1.037
1.221
1.399
1.429
1.627
1.784
1.699
1.712
1.969
2.231
0.508
1.784
1.663
18
7.97
ROIC%
7.10
8.29
9.72
11.70
12.40
12.93
15.47
15.45
13.75
15.36
29.74
15.36
12.66
23
12.17
Return on equity%
11.74
11.38
11.30
11.47
8.70
10.62
13.21
16.13
19.12
19.90
26.55
16.13
11.61
25
17.31
Return on assets%
17.88
19.94
18.36
17.66
15.46
17.70
15.20
17.51
15.19
16.04
4.42
16.04
17.58
51
1.74
EPS¥
3.91
4.58
4.47
4.60
4.58
4.73
4.64
5.34
5.23
6.16
1.94
6.10%
5.46%
—
26.23
EPS growth%
27.08
25.23
25.75
26.75
26.88
26.60
28.97
29.42
32.38
34.83
29.19
29.42
26.98
55
1.01
Bookvalue per sh¥
3.95
4.33
4.41
4.26
4.40
4.77
4.20
4.43
4.59
4.54
3.44
0.64%
1.38%
—
2.16
FCF per share¥
3.81
4.04
4.25
4.02
3.59
3.35
3.15
2.83
2.49
2.69
2.23
(5.60%)
(2.97%)
—
2.60
Dividend per sh¥
2.02
2.13
2.24
2.35
2.14
1.86
1.91
1.85
2.01
1.88
0.94
(2.48%)
0.06%
—
17.79
Div yield (avg)%
15.89
15.38
15.82
13.57
12.93
10.24
11.47
10.05
8.67
7.69
14.56
10.05
12.20
60
11.56
Payout ratio%
14.11
12.71
14.44
15.41
16.83
14.10
11.60
8.69
11.23
10.95
23.94
11.23
13.40
30
168.5
Shares (diluted)M
143.2
134.2
115.3
118.3
107.3
96.77
91.97
95.51
83.87
72.57
160.6
(7.51%)
(6.42%)
84
4.18
Buyback yield%
27.79
27.19
26.86
24.22
23.21
20.61
18.21
17.58
17.13
15.05
18.73
17.58
21.91
31
0.112
D/E ratiox
1.256
1.271
1.308
1.312
1.335
1.460
1.496
1.339
1.320
1.401
1.518
1.401
1.327
81
0.769
Enterprise value¥B
0.794
0.939
0.923
0.952
0.958
1.088
1.225
1.239
1.469
1.529
0.330
9.80%
7.41%
56
1,145
LT debt¥M
420.4
444.5
418.6
421.1
489.1
552.5
538.3
517.1
596.2
594.5
432.0
3.98%
3.35%
67
Revenue
¥1.388B
1.54%
1.00×
Cost of revenue
¥971.3M
1.54%
1.00×
Operating expenses
¥252.2M
1.68%
1.01×
Goodwill & intangibles
14.37%