1.032
Revenue¥B
1.137
1.194
1.235
1.307
1.366
1.405
1.468
1.512
1.561
1.582
1.098
2.98%
3.84%
9
10.01
Revenue growth%
21.64
20.66
22.62
21.80
22.32
21.42
21.53
20.65
18.16
17.23
20.17
20.65
21.48
22
3.59
Gross margin%
17.87
20.26
19.94
20.15
23.01
25.84
27.01
25.25
26.27
25.88
19.52
25.88
24.13
11
9.71
Operating margin%
13.96
15.43
15.60
17.02
16.92
15.83
18.08
16.74
16.05
16.17
23.66
16.17
16.11
62
2.94
Net margin%
17.93
17.14
16.46
17.77
16.06
14.11
11.45
14.15
16.06
18.64
3.85
14.15
16.26
43
11.96
P/E ratio (avg)x
25.79
27.36
28.93
28.85
33.16
33.38
36.42
41.38
49.11
50.56
31.52
41.38
33.27
67
30.86
EV/EBITx
34.18
39.76
41.70
42.88
49.85
52.22
58.61
63.38
71.34
78.63
20.04
63.38
51.04
6
16.15
FCF yield (avg)%
8.74
11.05
12.53
10.45
10.93
8.20
10.57
12.01
12.19
10.96
6.72
10.96
10.95
42
11.82
FCF margin%
26.48
25.21
25.03
27.05
27.29
29.34
32.04
34.25
34.59
35.16
4.40
34.25
28.31
16
1.682
FCF / Net incomex
0.541
0.528
0.534
0.603
0.638
0.580
0.593
0.647
0.633
0.681
0.147
0.633
0.598
73
27.73
ROIC%
9.07
10.13
12.58
12.41
14.02
13.93
16.29
17.03
18.85
17.72
4.92
17.03
13.97
59
17.32
Return on equity%
22.06
24.88
22.97
23.29
22.19
24.46
23.20
20.55
20.01
20.92
19.47
20.92
22.58
21
5.14
Return on assets%
25.25
25.48
25.11
23.26
25.11
24.56
24.21
26.90
27.32
26.55
25.30
26.55
25.18
37
96.31
EPS¥
57.73
54.77
47.48
43.33
46.13
42.75
39.72
36.29
37.39
40.31
106.10
(2.66%)
(2.98%)
—
19.05
EPS growth%
11.83
11.92
9.15
8.68
6.07
6.62
3.92
1.07
3.77
5.44
20.68
3.92
6.35
86
76.47
Bookvalue per sh¥
61.80
64.64
66.77
67.77
67.93
70.32
72.03
73.89
72.72
72.04
91.70
1.18%
0.31%
—
49.75
FCF per share¥
117.25
111.90
125.51
123.99
143.70
163.50
163.80
161.93
183.39
208.59
20.60
7.74%
5.54%
—
99.84
Dividend per sh¥
69.04
66.15
62.02
69.82
77.47
81.90
84.15
95.46
110.26
118.90
20.49
8.95%
4.83%
—
15.55
Div yield (avg)%
16.37
16.94
14.40
13.04
14.44
16.71
15.09
17.28
18.33
19.89
20.52
17.28
16.54
70
2.59
Payout ratio%
1.65
0.40
0.75
0.40
2.09
4.40
6.16
5.16
3.22
5.86
25.32
5.16
2.66
83
5.907
Shares (diluted)M
6.523
6.144
5.838
5.668
5.456
5.797
5.754
5.855
5.665
5.463
6.099
0.03%
(1.17%)
48
12.80
Buyback yield%
15.59
13.10
15.36
16.43
16.21
15.82
18.25
17.50
20.00
21.52
28.34
18.25
16.32
25
1.238
D/E ratiox
1.777
1.722
1.767
1.816
2.016
1.870
1.679
1.608
1.737
1.944
0.460
1.737
1.772
93
0.617
Enterprise value¥B
1.730
1.659
1.657
1.671
1.634
1.829
1.857
1.759
2.012
2.314
0.905
7.21%
4.11%
31
0.132
LT debt¥B
0.970
0.839
0.829
0.737
0.781
0.830
0.910
0.981
0.948
1.027
0.992
5.64%
(0.54%)
24
Revenue
¥1.582B
3.84%
1.00×
Cost of revenue
¥1.065B
4.22%
1.04×
Operating expenses
¥369.7M
3.48%
0.97×
Goodwill & intangibles
14.95%