1.050
Revenue¥B
1.041
1.077
1.136
1.169
1.197
1.238
1.309
1.376
1.435
1.530
1.147
5.02%
4.30%
71
4.79
Revenue growth%
6.17
8.89
9.25
6.59
6.37
5.45
4.77
3.37
0.65
0.40
20.85
3.37
5.81
90
14.69
Gross margin%
21.40
19.14
21.40
22.68
25.27
22.96
22.19
20.86
18.64
18.72
2.67
20.86
21.40
82
17.53
Operating margin%
37.85
38.48
36.10
38.45
35.91
38.87
41.74
41.86
39.16
40.13
18.13
40.13
38.68
74
13.47
Net margin%
21.99
21.59
23.70
21.40
23.53
23.23
22.51
20.43
18.43
19.85
3.88
20.43
21.79
94
6.799
P/E ratio (avg)x
14.06
12.53
11.11
12.08
11.77
12.46
12.71
12.41
13.28
11.59
31.19
12.46
12.44
23
31.41
EV/EBITx
17.24
18.79
17.46
16.36
15.09
14.69
14.19
13.26
15.01
16.34
31.76
14.69
15.71
78
12.92
FCF yield (avg)%
8.52
9.65
7.12
6.21
3.66
5.11
5.21
6.42
6.11
6.76
25.87
6.11
6.32
56
18.52
FCF margin%
19.32
18.51
21.37
18.82
16.95
19.65
17.00
18.76
19.24
18.33
18.31
18.76
18.79
22
1.758
FCF / Net incomex
0.496
0.467
0.484
0.451
0.483
0.491
0.507
0.488
0.514
0.552
1.180
0.507
0.490
14
23.39
ROIC%
3.28
3.07
0.40
0.40
0.40
0.40
0.40
0.40
3.26
0.75
11.75
0.40
0.40
17
28.24
Return on equity%
24.79
26.46
29.26
26.43
24.92
26.91
24.86
27.80
29.07
26.70
22.30
26.91
26.58
84
20.11
Return on assets%
16.54
14.97
15.76
17.66
20.52
20.42
20.18
19.85
21.48
21.11
29.90
20.42
20.02
12
7.04
EPS¥
2.91
2.88
3.10
3.11
3.25
3.62
3.85
3.73
3.91
3.78
7.34
3.05%
3.47%
—
20.41
EPS growth%
16.01
14.88
15.85
14.25
14.11
13.22
12.72
13.32
13.53
12.34
18.49
13.22
13.82
26
2.92
Bookvalue per sh¥
7.28
6.94
6.94
7.03
6.50
7.02
7.82
7.08
8.04
8.55
5.71
5.65%
1.30%
—
5.84
FCF per share¥
3.03
3.11
3.47
3.63
4.32
4.32
4.23
4.56
5.02
5.31
1.23
4.24%
6.67%
—
5.69
Dividend per sh¥
3.95
3.87
3.78
3.99
4.10
3.74
3.98
4.28
4.30
4.50
5.86
1.91%
1.42%
—
5.93
Div yield (avg)%
3.45
2.93
4.63
3.46
2.17
5.15
4.73
2.08
1.46
0.40
11.22
2.08
3.19
86
26.02
Payout ratio%
21.68
19.58
21.97
20.52
20.34
18.37
17.86
16.89
15.90
14.43
9.69
16.89
18.98
84
210.2
Shares (diluted)M
281.0
278.0
322.6
326.8
375.8
397.5
443.6
433.3
482.4
525.2
207.1
6.93%
7.38%
6
9.78
Buyback yield%
8.74
7.77
10.36
10.38
10.42
11.27
14.24
16.79
15.95
18.86
28.54
15.95
10.85
78
0.223
D/E ratiox
1.730
1.771
2.055
2.297
2.433
2.304
2.567
2.846
3.106
3.274
0.613
2.846
2.368
50
719.0
Enterprise value¥M
352.2
333.4
318.9
307.5
297.7
351.8
344.9
330.3
318.5
311.2
315.5
0.89%
(1.30%)
8
1,243
LT debt¥M
404.4
409.8
431.4
384.2
342.8
380.5
404.6
424.0
387.3
389.4
181.7
2.58%
0.10%
15
Revenue
¥1.530B
4.30%
1.00×
Cost of revenue
¥686.6M
4.20%
0.99×
Operating expenses
¥389.6M
4.35%
1.00×
Goodwill & intangibles
16.81%