2.462
Revenue¥B
1.545
1.696
1.826
1.968
2.163
2.330
2.522
2.711
2.955
3.221
2.746
8.29%
8.29%
69
5.51
Revenue growth%
10.60
8.84
8.84
7.58
8.39
6.30
5.09
6.88
7.54
7.42
20.28
6.88
7.56
60
5.87
Gross margin%
15.77
18.07
18.38
20.25
20.85
20.99
23.05
20.17
18.11
18.66
26.07
20.17
19.41
8
11.16
Operating margin%
9.34
8.97
7.93
10.86
12.24
11.16
12.58
9.92
8.57
10.77
3.20
10.77
10.34
77
25.07
Net margin%
9.07
10.60
8.15
8.19
7.50
6.05
4.07
5.89
8.06
9.82
19.25
6.05
8.10
32
6.021
P/E ratio (avg)x
17.03
15.21
15.94
15.84
14.95
15.89
16.94
17.97
16.50
14.20
34.39
16.50
15.92
12
17.44
EV/EBITx
20.73
20.71
20.97
23.49
28.04
32.57
35.30
40.06
43.97
45.70
24.13
40.06
30.31
9
15.77
FCF yield (avg)%
14.93
17.38
19.43
20.47
17.50
15.07
13.05
11.82
9.27
9.21
8.32
11.82
15.00
9
19.35
FCF margin%
15.20
15.52
17.04
16.41
14.74
17.19
14.44
15.26
14.94
15.17
22.71
15.17
15.23
7
1.423
FCF / Net incomex
1.339
1.261
1.245
1.086
1.105
1.167
1.096
0.981
1.028
1.136
0.637
1.096
1.120
82
13.03
ROIC%
15.79
15.77
13.26
10.56
10.74
7.95
7.63
10.49
13.35
12.89
17.66
10.49
11.81
34
24.95
Return on equity%
24.23
26.52
23.98
21.80
23.99
22.31
21.33
18.65
17.20
15.69
20.51
18.65
22.05
74
10.85
Return on assets%
12.60
10.45
8.88
11.56
13.20
14.83
12.90
11.12
10.63
12.65
5.37
12.65
12.08
29
0.78
EPS¥
0.99
0.93
0.98
1.13
1.17
1.34
1.47
1.54
1.75
1.71
0.85
7.90%
6.93%
—
9.61
EPS growth%
12.46
12.05
9.89
12.83
14.62
17.59
18.81
17.49
18.62
20.04
18.92
18.62
16.06
87
2.09
Bookvalue per sh¥
5.04
6.01
6.11
6.81
8.24
9.25
10.56
10.68
12.99
13.30
3.92
10.06%
10.34%
—
4.64
FCF per share¥
4.04
4.36
4.77
5.14
6.03
6.63
7.58
7.52
7.39
8.67
4.29
7.54%
9.08%
—
0.97
Dividend per sh¥
2.85
2.86
2.73
2.47
2.33
2.03
2.01
1.79
1.58
1.35
4.14
(10.37%)
(7.50%)
—
16.27
Div yield (avg)%
16.68
15.32
18.02
15.62
15.11
13.84
13.45
10.74
13.56
12.27
6.78
13.45
14.47
11
19.76
Payout ratio%
9.51
6.70
4.23
6.33
7.77
8.00
10.69
11.37
13.20
15.09
8.01
11.37
8.75
13
430.5
Shares (diluted)M
504.2
449.7
453.8
469.1
430.6
445.4
442.5
470.4
412.2
420.9
426.8
(0.46%)
(1.56%)
67
18.61
Buyback yield%
18.27
21.24
23.55
22.03
20.97
21.66
21.89
20.13
19.48
20.19
3.57
20.19
21.10
29
1.637
D/E ratiox
1.357
1.561
1.569
1.894
1.865
2.167
2.589
2.552
2.987
3.200
0.279
2.589
2.031
22
0.158
Enterprise value¥B
0.979
0.857
0.774
0.717
0.624
0.540
0.581
0.587
0.536
0.583
2.498
(1.36%)
(6.41%)
91
2.327
LT debt¥B
2.319
2.746
2.701
3.040
3.166
3.612
3.542
4.032
4.203
4.330
0.546
6.46%
6.53%
87
Revenue
¥3.221B
8.29%
1.00×
Cost of revenue
¥2.022B
8.29%
1.00×
Operating expenses
¥345.3M
8.33%
1.00×
Goodwill & intangibles
18.05%
Cash and investments
17.63%