0.919
Revenue¥B
2.354
2.442
2.575
2.708
2.817
2.874
2.927
3.002
3.065
3.127
0.954
2.11%
3.06%
14
27.23
Revenue growth%
17.43
18.69
16.17
18.61
19.45
16.53
16.68
14.86
14.32
11.63
25.58
14.86
16.61
63
19.94
Gross margin%
15.27
17.03
16.91
19.46
17.86
18.41
19.90
17.04
15.55
13.43
9.78
17.04
17.03
29
16.78
Operating margin%
6.58
8.98
11.90
9.94
6.97
4.98
3.77
0.81
0.40
0.80
7.20
0.81
5.78
35
25.53
Net margin%
4.19
7.18
9.28
11.35
11.21
13.85
15.49
15.03
17.64
15.59
16.47
15.49
12.60
84
29.50
P/E ratio (avg)x
19.89
18.69
18.78
18.24
16.79
14.35
14.16
13.70
11.92
11.91
36.79
13.70
15.57
47
21.88
EV/EBITx
21.79
25.26
26.51
30.76
33.72
39.78
39.92
43.26
49.85
55.68
33.41
43.26
36.75
19
22.12
FCF yield (avg)%
17.19
19.37
18.01
15.61
15.54
13.60
16.30
16.57
13.64
11.81
21.81
13.64
15.95
84
23.57
FCF margin%
6.56
5.25
6.71
9.36
8.79
7.47
6.35
6.63
6.22
4.60
19.43
6.35
6.60
60
1.147
FCF / Net incomex
2.169
2.164
2.376
2.377
2.836
3.092
3.484
3.451
3.668
4.064
0.474
3.484
2.964
55
10.64
ROIC%
23.70
25.44
25.53
27.05
25.37
22.63
21.98
24.83
26.36
24.11
3.10
24.11
25.10
80
8.08
Return on equity%
11.83
9.19
9.62
11.53
11.82
13.73
15.51
16.36
18.66
18.01
9.39
16.36
12.78
85
9.27
Return on assets%
21.11
22.69
23.98
21.96
20.59
21.72
22.88
21.95
22.76
24.22
10.09
22.76
22.32
51
63.14
EPS¥
146.43
171.82
202.23
234.31
265.06
279.95
302.69
327.63
352.47
338.15
64.89
4.99%
9.09%
—
15.69
EPS growth%
21.76
23.02
21.08
21.86
21.26
20.00
20.36
21.22
23.56
20.85
18.93
20.85
21.24
48
120.32
Bookvalue per sh¥
46.55
44.54
39.34
40.90
38.84
41.76
37.35
34.23
37.60
33.00
56.39
(3.21%)
(3.88%)
—
32.97
FCF per share¥
205.26
211.44
245.40
282.45
338.93
369.71
443.05
426.59
421.01
425.77
69.66
4.67%
7.43%
—
157.59
Dividend per sh¥
46.40
55.54
54.13
53.61
55.24
58.74
60.28
72.31
86.69
85.29
126.26
9.07%
7.14%
—
2.40
Div yield (avg)%
13.53
13.34
15.95
18.42
15.81
15.05
17.65
20.13
19.59
17.20
7.00
17.65
16.58
57
2.50
Payout ratio%
27.55
29.52
30.95
29.18
27.65
26.44
26.25
24.61
24.97
26.48
10.52
26.25
27.02
12
6.665
Shares (diluted)M
9.373
11.08
10.75
10.77
11.75
13.79
15.44
18.18
19.05
21.50
6.625
12.84%
8.45%
61
23.57
Buyback yield%
7.36
8.44
10.48
9.41
6.67
4.84
2.51
3.78
3.15
1.78
4.24
3.15
5.76
10
0.214
D/E ratiox
0.517
0.477
0.514
0.488
0.481
0.472
0.447
0.480
0.456
0.390
0.998
0.456
0.478
48
1.841
Enterprise value¥B
2.498
2.868
2.765
2.715
3.098
3.419
3.665
3.700
3.583
3.674
1.012
3.47%
5.07%
40
2.530
LT debt¥B
1.461
1.341
1.278
1.279
1.354
1.285
1.234
1.190
1.320
1.458
2.109
1.50%
0.70%
67
Revenue
¥3.127B
3.06%
1.00×
Cost of revenue
¥1.869B
2.60%
0.96×
Operating expenses
¥358.1M
4.32%
1.13×
Goodwill & intangibles
15.07%