0.175
Revenue¥B
0.831
0.922
0.985
1.090
1.164
1.255
1.386
1.508
1.633
1.811
0.196
9.24%
9.09%
69
6.96
Revenue growth%
12.71
14.68
16.97
19.69
18.50
15.91
18.71
15.89
17.98
17.80
23.44
17.80
17.38
77
13.48
Gross margin%
30.39
32.58
31.74
31.17
29.08
29.18
30.91
28.36
27.10
29.11
28.25
29.11
29.79
5
25.31
Operating margin%
16.61
14.46
16.59
14.91
14.71
16.21
16.14
16.06
18.18
16.69
2.04
16.21
16.17
49
28.59
Net margin%
19.30
20.59
21.85
19.75
20.10
18.96
16.56
19.17
18.63
17.92
24.96
18.63
19.23
85
32.07
P/E ratio (avg)x
10.01
9.965
10.19
10.84
9.943
11.19
10.10
10.72
10.45
10.12
11.63
10.45
10.16
37
10.31
EV/EBITx
26.33
26.54
27.86
30.45
33.68
30.44
30.11
29.81
31.22
31.67
10.08
30.44
30.27
27
19.72
FCF yield (avg)%
19.53
21.94
20.81
20.85
19.41
20.47
23.23
21.76
24.37
22.46
16.55
22.46
21.31
89
24.65
FCF margin%
11.49
12.18
15.14
14.04
13.36
16.11
18.11
16.02
14.35
12.59
25.53
16.02
14.20
80
0.486
FCF / Net incomex
2.192
2.313
2.174
2.113
2.318
2.695
2.711
2.621
3.071
3.423
0.781
2.711
2.469
18
24.23
ROIC%
6.94
6.27
6.23
8.51
8.99
6.00
4.47
6.37
7.64
5.07
29.67
6.00
6.32
48
18.11
Return on equity%
24.94
26.26
28.05
26.03
25.05
26.44
27.35
29.92
30.01
28.76
9.63
28.76
26.89
93
27.90
Return on assets%
21.75
22.07
24.01
25.06
27.83
25.25
27.83
26.05
25.32
25.36
11.13
25.36
25.28
36
125.97
EPS¥
278.27
286.39
285.70
333.96
327.82
341.52
362.17
405.55
400.13
393.60
134.54
3.73%
3.31%
—
12.08
EPS growth%
28.37
26.38
28.27
29.26
29.22
28.92
26.37
29.09
31.36
30.84
11.32
29.09
29.00
20
175.07
Bookvalue per sh¥
198.41
230.44
260.42
303.77
324.34
346.27
405.17
466.91
562.35
629.15
35.36
14.17%
13.29%
—
39.93
FCF per share¥
72.62
65.96
70.53
70.34
65.92
62.38
54.57
55.78
51.71
54.46
155.41
(3.75%)
(3.94%)
—
87.25
Dividend per sh¥
198.67
184.28
194.91
206.43
195.84
196.03
219.79
217.29
225.06
228.01
97.29
3.09%
2.06%
—
4.41
Div yield (avg)%
24.37
23.32
21.81
19.42
17.26
15.08
12.24
12.04
11.23
13.78
8.21
12.24
16.17
66
8.75
Payout ratio%
13.57
15.56
17.80
18.33
19.85
18.72
16.72
18.49
17.48
16.73
22.87
17.48
17.64
6
3.783
Shares (diluted)M
4.326
4.631
5.307
5.917
6.303
6.982
8.096
9.222
9.648
9.425
3.670
8.38%
8.49%
34
28.49
Buyback yield%
7.07
4.60
7.48
10.42
9.42
10.18
10.42
8.31
10.82
12.99
13.88
10.42
9.80
17
0.236
D/E ratiox
0.472
0.488
0.515
0.491
0.457
0.481
0.532
0.558
0.519
0.478
0.484
0.519
0.489
48
1.294
Enterprise value¥B
0.276
0.259
0.272
0.269
0.236
0.201
0.211
0.228
0.246
0.223
1.160
(1.14%)
(3.03%)
9
1.238
LT debt¥B
1.103
1.090
1.173
1.055
0.999
1.055
1.048
1.035
1.117
1.131
0.581
2.53%
0.69%
68
Revenue
¥1.811B
9.09%
1.00×
Cost of revenue
¥945.4M
8.93%
0.98×
Operating expenses
¥372.5M
8.92%
0.98×
Goodwill & intangibles
18.77%