1.767
Revenue¥B
1.507
1.542
1.581
1.639
1.650
1.698
1.724
1.721
1.799
1.894
1.903
1.88%
2.52%
13
3.25
Revenue growth%
9.25
10.51
12.18
9.95
8.10
10.09
12.58
11.75
13.53
6.12
10.45
11.75
10.49
40
19.99
Gross margin%
11.62
13.09
14.27
12.86
15.27
13.13
11.11
12.98
11.52
12.02
7.21
12.98
13.03
56
6.92
Operating margin%
0.40
0.40
1.46
2.54
2.75
3.36
1.94
4.25
2.92
10.41
8.08
2.92
2.24
57
11.47
Net margin%
21.00
21.11
19.01
17.99
16.63
14.77
15.82
16.07
15.38
18.59
23.77
15.82
17.31
45
22.60
P/E ratio (avg)x
41.36
42.67
45.01
47.41
45.71
46.73
44.69
41.20
42.07
12.23
34.76
44.69
43.68
29
8.847
EV/EBITx
28.98
27.16
27.57
26.93
30.87
34.78
39.30
44.10
42.45
11.22
35.20
39.30
29.92
81
13.72
FCF yield (avg)%
13.72
16.58
19.34
19.34
17.78
17.22
17.97
19.33
16.65
25.99
4.08
17.78
17.50
32
5.76
FCF margin%
6.12
5.23
6.89
7.90
8.60
6.39
5.08
4.53
7.23
26.34
8.07
6.39
6.64
64
0.283
FCF / Net incomex
0.602
0.592
0.643
0.740
0.857
0.924
0.943
0.907
1.065
1.383
1.561
0.924
0.799
7
6.33
ROIC%
16.78
17.40
16.68
18.36
16.08
15.87
17.95
18.34
21.30
8.73
9.96
17.95
17.09
47
9.69
Return on equity%
10.07
7.44
6.31
9.11
11.56
12.51
13.48
14.89
17.68
20.77
11.49
13.48
10.81
13
12.98
Return on assets%
30.61
30.92
30.13
30.86
33.61
36.43
39.01
39.61
41.66
27.97
19.70
39.01
32.32
18
8.16
EPS¥
14.78
17.18
18.21
17.23
16.99
20.10
23.31
22.40
24.81
8.55
9.34
7.57%
8.85%
—
22.12
EPS growth%
22.72
23.02
24.90
24.12
26.97
25.83
27.69
29.57
28.00
19.04
3.36
27.69
25.36
94
27.47
Bookvalue per sh¥
21.99
19.39
18.11
18.38
19.39
20.81
19.46
19.15
17.93
19.83
9.01
(0.50%)
(2.51%)
—
18.11
FCF per share¥
26.32
24.79
25.69
24.25
23.81
22.65
24.07
26.13
28.67
7.25
4.63
3.41%
1.32%
—
20.59
Dividend per sh¥
16.59
17.32
17.80
17.95
17.91
19.19
21.16
18.59
19.34
26.73
11.36
1.50%
(0.12%)
—
21.40
Div yield (avg)%
5.05
6.35
9.01
9.60
11.39
11.11
9.29
11.18
8.28
27.53
21.18
11.11
9.15
49
16.09
Payout ratio%
11.51
11.53
14.09
16.90
15.26
16.85
14.38
16.99
15.31
28.99
6.82
15.31
14.82
70
61.91
Shares (diluted)M
101.5
117.7
118.3
129.3
148.0
154.3
165.5
169.8
181.1
61.63
61.78
6.97%
8.10%
34
27.52
Buyback yield%
19.45
20.00
21.55
21.57
20.95
17.99
17.58
16.71
15.31
9.10
19.97
17.58
19.73
64
0.927
D/E ratiox
2.504
2.853
3.174
3.549
3.778
4.536
4.992
5.237
5.636
1.138
0.619
4.992
3.663
51
2.155
Enterprise value¥B
2.023
2.194
2.084
1.902
2.028
1.955
2.040
2.131
2.032
0.340
1.892
1.33%
0.01%
63
2.449
LT debt¥B
1.035
0.881
0.944
0.880
0.803
0.861
0.822
0.865
0.921
2.113
1.421
0.90%
0.40%
84
Revenue
¥1.799B
2.52%
1.00×
Cost of revenue
¥1.071B
2.07%
0.96×
Operating expenses
¥282.9M
3.27%
1.08×
Goodwill & intangibles
16.82%