1.844
Revenue¥B
0.830
0.885
0.940
0.983
1.051
1.112
1.161
1.211
1.282
1.389
1.899
5.74%
6.07%
28
24.96
Revenue growth%
15.45
16.63
19.07
19.48
19.56
19.18
17.49
17.87
18.34
18.28
23.77
18.28
18.31
14
16.82
Gross margin%
25.32
28.14
28.67
30.40
32.14
31.25
32.83
35.05
33.91
34.39
23.34
33.91
31.70
84
17.17
Operating margin%
22.72
21.68
19.27
18.52
18.22
20.89
21.01
21.95
24.15
26.58
6.75
21.95
21.34
13
21.32
Net margin%
10.91
9.59
8.20
10.71
9.99
8.52
10.45
9.10
11.29
12.23
13.79
10.45
10.22
43
29.61
P/E ratio (avg)x
32.88
30.56
31.26
31.10
33.75
35.29
37.62
39.61
41.73
38.25
36.95
38.25
34.52
7
28.75
EV/EBITx
22.63
21.86
26.07
27.43
27.08
31.08
36.53
36.50
35.13
36.57
23.20
36.50
29.25
42
7.56
FCF yield (avg)%
20.52
22.67
22.95
25.44
23.97
23.14
21.86
23.25
21.50
19.94
18.26
21.86
22.81
78
11.60
FCF margin%
13.97
15.23
13.95
11.95
9.30
7.11
9.61
9.53
9.66
7.47
4.12
9.53
9.64
33
0.485
FCF / Net incomex
0.388
0.417
0.434
0.520
0.551
0.574
0.658
0.770
0.819
0.945
1.799
0.770
0.562
23
18.99
ROIC%
11.08
9.38
6.46
9.29
6.37
8.99
7.64
6.25
6.01
7.59
23.88
7.59
7.61
9
29.57
Return on equity%
2.04
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.24
4.04
6.16
0.40
0.40
22
9.02
Return on assets%
27.33
25.91
25.51
22.88
19.97
18.77
18.22
19.85
22.12
23.82
28.39
19.85
22.50
64
127.18
EPS¥
241.53
269.52
256.55
282.80
322.46
348.99
360.57
392.31
365.90
393.60
131.14
4.07%
5.57%
—
21.25
EPS growth%
9.49
11.37
9.42
12.11
11.18
9.52
7.64
5.60
7.82
5.77
28.92
7.64
9.46
53
44.17
Bookvalue per sh¥
191.87
175.38
174.66
163.77
152.29
140.79
146.34
129.79
128.69
133.63
213.99
(2.58%)
(2.82%)
—
127.25
FCF per share¥
115.22
115.78
122.24
133.05
129.65
135.43
146.35
162.79
144.94
143.27
133.94
2.02%
2.55%
—
224.18
Dividend per sh¥
245.38
274.01
313.23
322.40
374.57
433.52
415.36
427.65
482.44
559.65
203.19
8.36%
8.83%
—
7.42
Div yield (avg)%
32.07
29.48
28.30
27.71
29.75
26.92
27.89
28.60
29.01
26.61
29.34
27.89
28.45
21
7.53
Payout ratio%
13.05
12.21
15.05
13.82
13.07
12.96
12.05
13.54
14.72
17.08
4.71
13.54
13.30
40
4.375
Shares (diluted)M
4.974
4.678
5.126
5.621
5.470
6.080
5.893
6.386
7.309
6.973
4.367
4.97%
4.13%
90
11.29
Buyback yield%
0.95
2.53
2.15
0.40
1.55
0.40
0.40
0.40
1.04
0.40
20.51
0.40
0.67
34
0.265
D/E ratiox
2.104
2.436
2.438
2.508
2.745
2.663
2.585
2.753
3.182
3.416
1.150
2.753
2.624
85
0.319
Enterprise value¥B
0.918
0.853
0.777
0.747
0.692
0.589
0.617
0.661
0.660
0.619
1.920
(2.22%)
(3.60%)
56
1.822
LT debt¥B
2.878
3.329
3.509
3.423
4.026
4.713
4.503
4.739
5.319
5.628
0.440
6.93%
7.74%
39
Revenue
¥1.389B
6.07%
1.00×
Cost of revenue
¥972.6M
6.07%
1.00×
Operating expenses
¥287.9M
6.49%
1.04×
Goodwill & intangibles
15.53%