2.707
Revenue¥B
1.963
2.116
2.278
2.483
2.726
2.982
3.257
3.526
3.758
4.076
2.870
8.38%
8.38%
6
28.58
Revenue growth%
17.51
14.67
15.18
17.03
18.18
15.90
14.81
12.23
10.32
8.01
19.87
12.23
14.99
51
19.21
Gross margin%
20.29
18.52
16.87
17.72
15.80
14.43
14.21
12.49
14.80
12.70
5.36
14.21
15.30
6
16.82
Operating margin%
6.59
4.68
5.23
6.77
9.66
8.76
9.73
10.04
10.96
12.06
12.67
10.04
9.21
76
20.34
Net margin%
22.32
20.51
22.23
24.69
24.93
22.54
22.30
21.58
22.92
23.37
6.36
22.54
22.43
8
18.30
P/E ratio (avg)x
20.35
20.77
19.65
21.37
20.17
21.86
23.93
22.66
22.53
24.78
20.92
22.66
21.62
15
27.21
EV/EBITx
28.27
27.13
29.98
28.46
27.31
29.68
31.29
35.50
38.84
37.03
22.36
35.50
29.83
82
11.23
FCF yield (avg)%
21.74
22.66
23.02
21.50
21.52
24.41
27.39
28.47
26.87
27.75
4.67
27.39
23.72
62
11.86
FCF margin%
20.93
23.09
22.20
22.97
22.58
20.79
19.43
18.16
15.88
17.96
16.17
18.16
20.86
24
0.705
FCF / Net incomex
0.598
0.669
0.718
0.829
0.958
1.084
1.149
1.288
1.294
1.293
1.448
1.288
1.021
69
23.59
ROIC%
14.22
12.24
14.05
12.62
9.66
10.29
7.53
9.34
11.15
12.05
6.58
10.29
11.60
71
26.06
Return on equity%
2.87
2.17
0.40
0.40
0.40
0.40
0.40
0.40
2.71
3.41
23.10
0.40
0.40
10
12.36
Return on assets%
18.10
20.87
22.45
23.03
21.12
19.13
16.60
16.45
17.24
16.49
13.76
16.60
18.62
62
45.16
EPS¥
30.36
27.35
29.98
27.96
26.16
28.91
31.79
32.35
29.92
33.44
49.74
5.03%
0.16%
—
22.23
EPS growth%
17.39
19.92
19.84
21.87
22.18
20.42
20.43
21.89
20.73
18.91
11.43
20.43
20.42
20
42.32
Bookvalue per sh¥
57.03
62.57
64.95
72.78
84.15
100.08
115.17
115.52
139.83
167.39
25.80
14.75%
11.34%
—
48.89
FCF per share¥
50.05
53.75
47.38
42.56
45.88
47.39
44.71
47.26
44.81
47.82
70.23
0.83%
(1.33%)
—
58.69
Dividend per sh¥
94.74
90.98
93.34
89.54
86.18
87.90
98.59
112.80
116.11
111.19
74.80
5.23%
1.17%
—
4.41
Div yield (avg)%
6.83
9.10
7.45
6.71
6.35
5.52
6.06
4.85
6.73
4.19
5.76
5.52
6.53
25
12.79
Payout ratio%
27.14
25.12
26.66
24.77
22.54
24.40
26.70
26.82
27.08
27.71
8.92
26.82
26.68
87
18.13
Shares (diluted)M
23.05
22.91
22.22
22.24
23.26
25.77
29.34
27.20
27.04
26.47
17.88
2.62%
2.32%
93
9.88
Buyback yield%
22.14
21.49
19.12
22.10
23.96
26.43
26.21
23.47
21.74
24.70
23.11
24.70
22.81
17
1.618
D/E ratiox
1.315
1.316
1.412
1.290
1.294
1.405
1.514
1.567
1.573
1.642
0.568
1.567
1.408
57
0.189
Enterprise value¥B
1.962
2.104
1.946
2.082
2.036
2.253
2.102
2.297
2.382
2.600
0.403
5.01%
2.90%
88
1.299
LT debt¥B
1.366
1.353
1.332
1.293
1.428
1.333
1.405
1.301
1.189
1.357
0.445
(1.02%)
0.69%
51
Revenue
¥4.076B
8.38%
1.00×
Cost of revenue
¥2.616B
8.15%
0.98×
Operating expenses
¥699.7M
9.61%
1.12×
Goodwill & intangibles
17.42%