2.104
Revenue¥B
1.342
1.414
1.502
1.584
1.729
1.830
1.996
2.182
2.333
2.483
2.168
7.51%
7.02%
24
24.18
Revenue growth%
15.60
17.58
14.69
16.77
13.96
13.67
15.34
17.68
17.65
17.21
19.92
17.21
16.19
63
21.64
Gross margin%
7.87
9.38
8.89
7.67
5.11
7.25
9.51
7.44
7.27
7.51
18.45
7.44
7.59
18
20.20
Operating margin%
11.52
10.01
11.49
10.51
9.44
11.86
13.74
15.23
14.41
13.05
27.22
13.74
11.69
64
24.13
Net margin%
23.15
21.64
20.53
21.92
24.22
22.49
25.11
27.64
25.83
23.68
18.77
25.11
23.42
32
28.93
P/E ratio (avg)x
38.64
38.85
41.19
41.01
48.29
46.79
44.63
45.10
46.26
50.18
6.610
46.26
44.86
37
33.02
EV/EBITx
8.049
8.011
8.677
9.381
9.128
9.136
9.061
8.724
9.590
9.004
30.72
9.061
9.033
39
26.36
FCF yield (avg)%
7.40
8.85
9.56
7.69
7.92
6.43
7.08
8.37
9.29
9.22
23.00
8.37
8.14
68
7.83
FCF margin%
7.65
6.59
7.32
8.49
11.00
10.53
10.88
11.46
12.36
9.50
24.51
10.88
10.01
27
0.799
FCF / Net incomex
2.362
2.643
2.595
2.865
3.024
3.321
3.630
3.906
4.665
4.619
1.218
3.906
3.172
74
4.58
ROIC%
13.53
10.84
8.20
10.90
13.03
10.84
10.65
12.19
14.52
12.30
27.09
12.19
11.55
6
12.66
Return on equity%
21.43
23.50
24.51
26.54
26.54
24.17
21.79
24.13
21.74
19.28
12.82
21.79
23.81
87
6.45
Return on assets%
15.45
12.55
12.55
10.13
12.60
12.73
11.27
10.17
8.56
8.59
21.31
10.17
11.91
42
4.84
EPS¥
1.78
1.68
1.88
2.09
2.09
1.93
1.89
1.73
1.67
1.70
5.32
(4.03%)
(0.85%)
—
16.44
EPS growth%
13.41
16.06
15.57
15.25
16.00
16.75
14.60
17.27
19.44
22.06
14.87
17.27
16.03
26
5.81
Bookvalue per sh¥
3.29
3.13
2.98
2.74
2.50
2.29
2.51
2.36
2.42
2.19
5.28
(2.62%)
(4.02%)
—
4.85
FCF per share¥
1.05
0.96
0.86
0.79
0.80
0.81
0.84
0.90
0.96
0.85
3.32
1.06%
(2.24%)
—
2.88
Dividend per sh¥
2.49
2.49
2.62
2.68
2.59
2.87
2.90
3.16
3.35
3.50
4.93
6.18%
3.45%
—
25.37
Div yield (avg)%
19.44
16.63
17.06
17.49
15.72
14.47
16.43
15.41
18.13
18.44
4.19
16.43
16.84
91
17.39
Payout ratio%
11.33
9.63
8.80
8.84
8.89
7.88
5.20
5.35
7.50
9.00
6.84
7.50
8.82
81
176.3
Shares (diluted)M
258.1
281.7
274.5
326.8
351.6
386.8
446.2
538.6
558.6
612.3
176.0
11.73%
9.76%
65
18.05
Buyback yield%
14.08
13.66
14.62
17.03
18.39
15.42
14.68
17.31
16.63
17.44
9.29
16.63
16.03
63
0.687
D/E ratiox
0.290
0.260
0.261
0.240
0.221
0.212
0.223
0.235
0.223
0.195
0.849
0.223
0.229
74
2.064
Enterprise value¥B
2.132
2.130
1.886
1.758
1.822
1.693
1.680
1.775
1.934
1.805
2.269
(0.19%)
(1.82%)
37
0.876
LT debt¥B
2.532
2.648
2.725
2.972
3.339
3.403
3.313
3.359
3.200
3.349
2.506
0.06%
4.00%
44
Revenue
¥2.483B
7.02%
1.00×
Cost of revenue
¥1.565B
7.08%
1.01×
Operating expenses
¥439.8M
6.30%
0.94×
Goodwill & intangibles
19.87%