0.317
Revenue¥B
0.822
0.899
0.945
0.994
1.077
1.171
1.279
1.381
1.479
1.564
0.351
7.75%
7.28%
11
22.30
Revenue growth%
23.31
20.76
23.35
21.79
24.43
23.57
26.32
26.44
23.53
23.30
16.33
23.57
23.44
24
12.54
Gross margin%
14.72
13.71
16.48
18.10
17.23
19.93
20.27
21.02
23.18
24.30
10.89
21.02
19.01
75
21.41
Operating margin%
26.23
23.23
24.49
22.33
21.95
24.04
22.73
20.63
18.94
18.36
20.39
20.63
22.53
44
19.61
Net margin%
4.32
7.31
7.57
5.25
3.60
4.73
7.69
5.93
5.95
7.28
11.80
5.95
5.94
95
20.01
P/E ratio (avg)x
34.27
32.72
36.20
38.21
42.87
48.16
45.82
43.80
47.62
47.40
28.44
47.40
43.33
24
36.46
EV/EBITx
25.47
25.62
27.32
23.76
23.08
20.28
22.27
23.50
23.65
23.04
18.81
23.04
23.57
49
3.76
FCF yield (avg)%
14.33
13.48
11.15
12.91
13.95
13.10
10.20
12.82
11.23
12.29
16.23
12.29
12.87
24
29.66
FCF margin%
14.33
16.17
18.13
16.07
13.89
13.19
11.06
12.12
14.02
13.15
15.20
13.15
13.95
91
0.287
FCF / Net incomex
1.808
1.819
2.076
1.971
1.872
1.909
1.938
1.957
2.005
2.088
1.473
1.957
1.948
81
4.18
ROIC%
0.40
2.93
3.65
2.79
3.89
4.36
7.35
5.75
4.40
1.80
8.64
4.40
3.77
35
23.49
Return on equity%
21.05
20.25
22.81
21.02
22.89
21.35
22.41
23.53
26.31
28.03
18.34
23.53
22.61
75
11.26
Return on assets%
13.61
12.07
11.16
8.17
10.91
12.69
15.24
13.33
16.23
19.11
17.56
15.24
13.01
17
11.27
EPS¥
49.83
51.50
56.76
66.01
64.47
73.96
84.00
82.42
95.71
107.61
12.01
10.79%
8.96%
—
18.48
EPS growth%
24.01
22.54
23.89
23.77
25.87
28.45
29.20
29.03
30.41
31.85
11.53
29.20
27.16
49
23.95
Bookvalue per sh¥
46.03
53.12
50.20
52.44
53.22
58.03
59.65
63.99
64.75
67.77
20.48
4.95%
4.95%
—
15.14
FCF per share¥
39.68
36.55
33.86
31.99
33.93
33.14
33.18
33.20
31.77
35.16
31.71
0.71%
(0.61%)
—
25.65
Dividend per sh¥
5.77
5.20
5.55
5.30
5.51
5.99
6.20
6.07
5.39
5.35
12.19
(0.61%)
(1.81%)
—
23.66
Div yield (avg)%
10.12
12.61
10.62
10.45
10.25
7.28
5.12
4.33
5.48
3.67
11.29
5.12
8.70
55
23.99
Payout ratio%
12.37
11.30
8.37
8.17
8.54
8.31
10.89
10.63
13.43
15.30
2.93
10.89
10.76
17
11.73
Shares (diluted)M
16.01
18.60
21.18
24.51
25.53
25.14
26.28
26.07
30.56
29.11
11.56
2.66%
6.57%
71
25.55
Buyback yield%
29.60
31.57
30.35
30.25
28.96
31.25
29.58
30.83
31.23
28.51
22.36
30.83
30.30
49
0.960
D/E ratiox
2.785
3.225
3.141
3.502
4.167
4.710
5.356
5.228
5.935
6.286
0.807
5.356
4.439
88
0.455
Enterprise value¥B
0.754
0.768
0.866
0.942
0.937
0.992
1.130
1.170
1.229
1.339
1.102
7.41%
6.63%
81
0.909
LT debt¥B
0.654
0.746
0.862
0.865
0.907
0.896
1.030
1.210
1.369
1.348
1.208
8.25%
9.30%
60
Revenue
¥1.564B
7.28%
1.00×
Cost of revenue
¥923.4M
7.49%
1.02×
Operating expenses
¥161.1M
7.39%
1.01×
Goodwill & intangibles
19.33%