0.910
Revenue¥B
1.186
1.190
1.176
1.191
1.197
1.229
1.236
1.234
1.272
1.309
0.970
1.81%
1.12%
43
2.52
Revenue growth%
20.93
19.44
17.62
19.54
22.25
21.39
20.64
22.81
22.06
20.19
29.66
21.39
20.78
23
12.48
Gross margin%
22.89
21.16
19.86
22.59
21.83
22.18
23.27
23.38
21.20
22.12
29.03
22.18
22.15
62
23.64
Operating margin%
24.88
25.47
24.43
25.33
25.86
23.09
25.80
23.05
20.36
18.53
5.44
23.05
24.66
84
3.13
Net margin%
24.32
25.58
25.36
22.73
24.97
25.99
27.28
30.21
32.09
33.74
2.44
30.21
25.79
83
16.75
P/E ratio (avg)x
24.74
24.37
26.10
23.58
22.02
23.53
23.60
25.42
26.17
28.33
37.58
25.42
24.55
94
9.939
EV/EBITx
22.03
24.05
27.11
30.88
35.08
42.43
47.16
49.11
55.67
63.49
30.40
49.11
38.75
13
4.90
FCF yield (avg)%
32.47
30.17
30.38
29.42
28.89
31.23
31.36
33.47
33.22
33.59
9.55
33.22
31.29
17
24.48
FCF margin%
18.83
18.28
15.83
18.18
16.98
17.68
18.11
19.23
21.56
18.97
22.68
18.97
18.23
85
1.472
FCF / Net incomex
1.395
1.311
1.413
1.564
1.676
1.803
1.833
1.988
1.901
1.819
0.790
1.833
1.739
57
8.63
ROIC%
11.77
14.70
16.05
18.28
18.81
18.59
20.45
17.46
20.37
20.98
6.85
20.37
18.44
34
3.09
Return on equity%
25.10
22.53
20.48
22.76
22.02
20.86
19.95
18.29
17.66
19.23
13.95
19.23
20.67
53
5.25
Return on assets%
4.92
4.76
6.80
8.37
9.64
8.11
5.20
7.03
7.74
9.20
22.88
7.74
7.39
44
68.07
EPS¥
107.74
121.05
140.23
134.77
149.32
152.99
181.71
181.38
197.89
236.49
75.13
9.63%
9.65%
—
24.19
EPS growth%
16.44
17.90
16.84
14.75
16.96
15.09
14.61
12.44
11.47
13.29
16.93
13.29
14.92
17
108.73
Bookvalue per sh¥
140.58
168.80
164.52
166.28
180.66
192.91
187.93
210.77
212.43
253.87
97.70
7.04%
6.10%
—
150.28
FCF per share¥
94.03
95.48
85.99
79.98
84.86
87.66
80.92
83.37
93.74
102.90
70.99
3.93%
1.29%
—
58.58
Dividend per sh¥
63.29
67.86
64.18
66.18
75.84
78.16
83.73
93.41
96.44
108.57
119.23
7.44%
6.11%
—
19.91
Div yield (avg)%
15.91
18.15
20.82
18.23
18.37
15.60
15.47
18.32
17.24
15.27
6.93
15.60
17.70
80
22.15
Payout ratio%
2.33
4.21
6.80
7.56
5.85
8.35
7.42
6.94
6.43
5.95
29.33
6.94
6.61
60
3.555
Shares (diluted)M
4.104
4.022
3.760
3.446
3.272
3.473
3.448
3.549
3.759
3.361
3.600
0.54%
(1.69%)
25
6.60
Buyback yield%
4.44
6.13
6.27
8.61
6.20
5.45
3.59
1.33
0.40
0.40
10.38
1.33
4.95
93
0.989
D/E ratiox
2.622
2.762
2.961
3.088
3.512
3.975
4.269
4.623
4.845
4.967
0.276
4.623
3.744
63
0.553
Enterprise value¥B
1.075
1.142
1.142
1.174
1.169
1.172
1.235
1.257
1.245
1.349
0.991
2.91%
3.24%
80
1.001
LT debt¥B
0.599
0.696
0.756
0.782
0.920
0.982
1.169
1.323
1.466
1.753
0.202
13.75%
12.03%
94
Revenue
¥1.309B
1.12%
1.00×
Cost of revenue
¥829.0M
1.02%
0.99×
Operating expenses
¥292.8M
1.02%
0.99×
Goodwill & intangibles
19.19%