1.223
Revenue¥B
1.761
1.845
1.888
1.992
2.085
2.174
2.251
2.341
2.444
2.515
1.260
3.82%
4.28%
87
4.03
Revenue growth%
26.36
24.68
26.52
28.80
31.55
30.69
32.25
29.90
29.77
32.32
20.40
30.69
29.83
77
23.23
Gross margin%
27.54
29.73
29.32
27.00
25.17
23.18
24.93
23.04
23.58
25.93
20.21
23.58
25.55
57
10.00
Operating margin%
32.24
34.23
35.16
35.08
33.63
36.59
36.26
35.70
38.70
36.61
7.55
36.59
35.43
29
29.49
Net margin%
30.29
32.19
29.45
28.76
26.81
24.73
26.45
27.43
28.26
25.79
24.34
26.45
27.84
92
24.96
P/E ratio (avg)x
44.84
51.02
52.23
58.55
61.45
71.62
74.32
86.76
87.65
97.40
37.81
86.76
66.54
38
32.07
EV/EBITx
15.72
16.67
14.58
15.52
14.16
15.14
13.56
11.68
10.84
9.524
23.70
11.68
14.37
36
5.30
FCF yield (avg)%
7.25
9.93
10.59
11.92
14.76
12.38
14.77
11.88
14.74
12.29
19.05
12.38
12.10
89
28.60
FCF margin%
9.29
10.58
11.76
9.95
8.96
11.84
14.30
15.99
16.99
16.94
13.43
15.99
11.80
30
1.362
FCF / Net incomex
1.517
1.717
1.700
1.697
1.551
1.702
1.538
1.465
1.651
1.830
1.305
1.651
1.674
44
4.40
ROIC%
26.86
25.55
26.59
25.69
27.68
24.91
26.60
24.58
26.53
25.50
15.63
25.50
26.11
11
14.04
Return on equity%
23.92
23.79
20.92
22.87
23.19
24.14
24.28
24.18
26.43
27.71
16.06
24.28
24.03
44
8.76
Return on assets%
13.51
16.35
16.04
17.77
17.28
14.43
11.85
11.01
8.95
8.01
21.71
11.01
13.97
7
140.17
EPS¥
30.90
32.41
35.37
32.59
28.83
28.65
26.94
29.62
28.94
32.27
146.38
2.29%
0.19%
—
13.13
EPS growth%
6.61
5.70
6.04
4.48
4.93
2.31
0.40
2.66
2.07
0.40
14.89
2.07
3.57
6
177.36
Bookvalue per sh¥
71.44
66.62
63.70
63.62
57.73
52.40
55.92
54.54
53.93
57.13
72.63
(0.21%)
(2.13%)
—
32.30
FCF per share¥
141.38
129.61
140.73
151.24
139.95
130.59
126.76
121.14
117.58
127.10
68.22
(1.91%)
(1.77%)
—
145.72
Dividend per sh¥
76.45
84.96
78.12
75.60
74.42
68.99
74.77
65.66
62.50
59.36
53.28
(4.42%)
(1.46%)
—
2.78
Div yield (avg)%
2.06
1.66
2.57
2.67
0.74
0.43
1.61
1.04
0.40
2.09
8.45
1.04
1.64
94
22.98
Payout ratio%
11.49
10.87
12.14
14.29
14.27
14.15
12.79
11.38
12.67
14.86
19.75
12.79
12.73
18
6.568
Shares (diluted)M
7.808
8.636
8.939
10.06
11.65
12.28
12.59
14.80
14.84
17.03
6.680
7.88%
8.19%
13
22.15
Buyback yield%
10.79
12.92
11.85
10.06
8.09
11.01
13.10
10.86
8.93
6.01
27.96
10.86
10.83
16
1.172
D/E ratiox
0.704
0.762
0.757
0.700
0.730
0.821
0.766
0.835
0.771
0.860
1.289
0.821
0.764
92
1.392
Enterprise value¥B
1.871
1.924
1.784
1.953
1.778
1.863
2.102
1.948
2.106
1.896
0.430
1.30%
0.79%
65
1.814
LT debt¥B
0.764
0.736
0.693
0.731
0.725
0.744
0.718
0.782
0.748
0.857
1.488
3.42%
1.69%
84
Revenue
¥2.515B
4.28%
1.00×
Cost of revenue
¥1.717B
4.08%
0.98×
Operating expenses
¥386.6M
4.62%
1.03×
Goodwill & intangibles
20.77%