2.050
Revenue¥B
2.528
2.565
2.561
2.638
2.636
2.679
2.676
2.675
2.680
2.663
2.122
0.21%
0.77%
33
21.22
Revenue growth%
10.15
9.76
7.48
5.07
5.63
7.70
10.39
11.49
13.18
15.66
23.58
11.49
9.96
62
5.19
Gross margin%
0.40
2.44
3.68
3.10
0.41
0.40
0.40
2.95
2.17
3.04
15.01
2.17
2.31
80
24.48
Operating margin%
14.34
16.12
17.84
18.21
20.37
22.87
22.89
20.36
19.43
16.59
7.31
20.36
18.82
61
18.65
Net margin%
8.01
8.88
7.52
8.33
6.53
7.45
8.19
8.35
8.17
6.16
9.96
8.17
8.09
48
8.377
P/E ratio (avg)x
18.80
20.69
20.53
24.44
23.91
28.27
30.81
32.60
34.83
37.36
6.326
32.60
26.36
43
32.56
EV/EBITx
28.93
34.91
34.23
37.92
37.24
40.50
44.57
46.51
48.46
58.11
36.77
46.51
39.21
47
25.29
FCF yield (avg)%
27.67
26.05
24.93
26.89
28.73
27.25
25.00
25.99
26.47
25.88
24.43
25.99
26.26
64
13.43
FCF margin%
18.29
19.09
19.49
22.10
19.32
21.69
20.93
23.86
21.43
21.28
6.87
21.43
21.10
27
0.416
FCF / Net incomex
0.948
0.909
0.987
1.069
1.045
1.154
1.175
1.134
1.239
1.305
0.696
1.175
1.102
63
6.62
ROIC%
1.34
2.31
3.42
3.43
4.37
1.84
0.40
0.40
2.16
2.53
12.12
1.84
2.24
29
21.14
Return on equity%
11.59
9.33
8.30
10.35
11.56
8.81
7.76
7.11
5.20
7.41
19.10
7.41
8.56
94
9.82
Return on assets%
21.95
24.40
23.81
22.69
22.11
19.78
20.03
20.82
21.06
18.84
14.97
20.03
21.50
77
26.46
EPS¥
32.12
36.49
41.19
41.42
45.21
42.02
42.40
40.67
43.97
40.37
27.16
(2.24%)
1.82%
—
7.26
EPS growth%
21.35
23.63
22.82
23.39
21.29
21.88
22.82
24.00
26.97
28.12
8.70
24.00
23.11
75
101.77
Bookvalue per sh¥
174.24
180.64
190.09
221.02
240.25
243.49
254.06
305.45
338.01
334.59
121.31
6.85%
6.73%
—
79.16
FCF per share¥
139.76
150.26
168.91
181.27
211.28
218.38
203.79
232.15
267.89
283.93
34.80
6.09%
7.58%
—
69.44
Dividend per sh¥
119.15
133.67
140.09
136.30
138.61
133.65
127.92
143.63
151.22
159.60
90.04
2.86%
4.35%
—
27.91
Div yield (avg)%
16.15
16.98
14.62
11.87
10.18
11.99
9.30
7.56
5.70
4.10
11.82
7.56
11.02
34
17.70
Payout ratio%
25.69
22.71
19.86
19.33
16.40
16.10
15.27
15.69
14.11
13.47
16.66
15.27
16.25
38
11.90
Shares (diluted)M
11.64
11.11
12.46
12.00
11.82
12.54
14.14
14.90
13.79
14.85
11.92
4.66%
2.89%
94
10.83
Buyback yield%
2.95
5.39
5.49
4.16
1.99
2.43
0.65
2.22
3.00
2.97
10.26
2.43
2.96
83
1.468
D/E ratiox
1.876
1.929
1.961
1.930
1.936
1.824
2.060
2.263
2.608
2.689
1.335
2.263
1.948
18
0.822
Enterprise value¥B
2.111
2.005
1.880
2.091
2.015
2.244
2.554
2.804
2.820
2.985
0.934
8.18%
4.82%
78
0.814
LT debt¥B
3.077
3.254
3.216
3.086
3.303
3.170
3.490
3.257
3.059
3.324
1.823
0.13%
1.28%
73
Revenue
¥2.663B
0.77%
1.00×
Cost of revenue
¥1.864B
0.77%
1.00×
Operating expenses
¥587.9M
1.08%
1.03×
Goodwill & intangibles
18.63%