2.949
Revenue¥B
2.431
2.556
2.601
2.727
2.832
2.873
2.914
3.050
3.172
3.251
3.209
2.80%
3.26%
67
23.38
Revenue growth%
22.99
25.76
24.90
26.28
26.35
25.08
24.04
26.27
26.44
27.88
13.07
26.27
26.01
70
6.00
Gross margin%
2.38
4.36
6.90
7.63
7.39
9.16
9.38
8.57
10.95
10.68
13.05
9.38
8.10
34
28.91
Operating margin%
23.28
25.98
24.13
24.98
25.59
23.66
26.23
26.62
24.83
24.65
6.98
24.83
24.90
86
24.72
Net margin%
19.02
17.75
15.45
16.86
16.21
15.16
12.50
11.13
11.14
11.68
19.74
11.68
15.30
21
34.66
P/E ratio (avg)x
29.71
27.07
24.64
23.00
21.92
21.43
21.69
23.25
23.48
22.52
15.80
22.52
23.12
81
16.15
EV/EBITx
35.97
39.17
36.36
34.84
35.46
32.69
30.00
34.19
31.92
30.30
25.35
31.92
34.52
62
2.32
FCF yield (avg)%
2.97
2.89
0.72
2.53
0.94
2.01
4.29
6.95
9.53
6.85
5.65
6.85
2.93
48
16.79
FCF margin%
0.40
3.03
3.65
2.94
1.28
2.37
2.96
2.28
5.01
4.06
28.08
2.96
2.95
7
1.146
FCF / Net incomex
0.787
0.871
0.789
0.845
0.935
0.944
1.040
0.956
1.086
1.008
1.384
1.008
0.940
21
3.46
ROIC%
8.34
5.44
6.31
4.51
3.34
0.40
0.40
0.40
0.40
0.40
13.99
0.40
1.87
74
23.62
Return on equity%
14.93
15.29
13.70
15.59
14.85
15.51
16.07
15.80
15.25
15.06
12.10
15.51
15.27
21
9.75
Return on assets%
21.72
19.33
17.31
18.77
18.50
18.38
19.83
18.89
19.69
18.14
15.43
18.89
18.83
23
1.56
EPS¥
2.08
1.98
1.87
1.72
1.88
1.90
1.71
1.57
1.56
1.54
1.62
(3.89%)
(2.12%)
—
23.72
EPS growth%
30.43
27.65
25.47
22.98
22.54
21.60
19.28
22.28
22.71
25.49
3.05
22.28
22.84
37
2.62
Bookvalue per sh¥
0.55
0.57
0.63
0.62
0.63
0.70
0.72
0.67
0.66
0.71
2.68
2.45%
2.10%
—
1.07
FCF per share¥
4.63
4.64
5.52
6.34
6.45
7.70
7.52
8.11
7.83
9.19
1.87
7.34%
7.31%
—
0.72
Dividend per sh¥
1.61
1.70
1.91
2.14
2.14
2.29
2.64
2.66
2.84
2.85
0.52
5.88%
7.62%
—
26.48
Div yield (avg)%
18.83
16.86
17.82
18.21
15.29
12.30
14.05
16.60
13.79
15.27
11.53
14.05
15.94
93
10.28
Payout ratio%
18.25
18.85
19.14
18.31
20.01
19.07
21.76
21.55
21.00
18.00
7.69
21.00
19.11
89
363.2
Shares (diluted)M
344.3
323.0
354.9
391.7
415.4
408.9
458.8
427.2
412.0
454.1
371.1
1.80%
2.04%
88
27.76
Buyback yield%
24.93
22.08
21.55
21.48
20.11
21.05
23.79
23.70
24.76
22.41
27.09
23.70
22.25
43
1.087
D/E ratiox
0.492
0.518
0.492
0.538
0.588
0.557
0.532
0.512
0.482
0.467
1.348
0.512
0.515
79
2.628
Enterprise value¥B
1.384
1.401
1.645
1.922
2.071
2.120
2.460
2.916
3.062
2.975
2.642
7.51%
8.50%
32
1.445
LT debt¥B
1.733
2.034
2.149
2.125
2.214
2.423
2.387
2.448
2.702
2.569
3.169
3.02%
5.08%
61
Revenue
¥3.251B
3.26%
1.00×
Cost of revenue
¥2.135B
3.52%
1.03×
Operating expenses
¥361.5M
2.45%
0.92×
Goodwill & intangibles
14.81%