2.395
Revenue¥B
1.358
1.455
1.576
1.680
1.846
2.007
2.142
2.307
2.552
2.611
2.629
8.71%
8.38%
32
10.25
Revenue growth%
22.86
21.84
23.59
20.97
20.29
22.16
22.69
21.19
19.41
21.94
28.24
21.19
22.00
15
15.94
Gross margin%
11.17
9.40
11.78
11.90
12.05
13.25
14.95
16.64
17.26
2.27
10.73
14.95
12.65
35
14.93
Operating margin%
14.56
14.30
17.18
17.52
16.35
16.26
13.91
15.88
18.82
29.22
16.00
16.26
16.07
10
10.83
Net margin%
21.78
23.56
22.23
25.16
26.78
26.64
29.53
32.11
33.48
17.51
4.84
29.53
25.90
58
31.33
P/E ratio (avg)x
20.56
21.72
22.46
23.60
21.15
18.70
18.31
17.10
15.78
20.34
11.72
18.31
19.77
91
32.77
EV/EBITx
22.34
19.49
19.06
20.62
21.28
21.46
21.59
18.42
16.41
20.56
29.04
21.28
20.95
31
26.60
FCF yield (avg)%
9.64
11.29
14.14
16.15
16.34
19.02
21.68
20.67
23.21
19.78
4.11
20.67
16.25
93
24.69
FCF margin%
30.42
27.45
28.40
29.61
30.73
30.50
29.61
32.57
34.90
10.64
10.55
30.73
30.01
46
0.443
FCF / Net incomex
0.194
0.222
0.237
0.224
0.216
0.204
0.226
0.251
0.258
0.607
1.049
0.226
0.223
72
9.30
ROIC%
9.09
6.95
7.47
8.07
11.06
8.44
11.12
11.42
8.49
19.51
15.77
11.06
8.47
20
2.44
Return on equity%
35.79
37.37
37.54
38.35
39.13
39.20
41.39
41.32
39.95
14.66
11.80
39.95
38.74
57
7.26
Return on assets%
15.06
14.84
13.62
11.64
11.45
12.35
9.38
11.03
13.11
9.28
3.07
11.45
12.43
35
427.66
EPS¥
393.96
371.09
392.85
363.23
370.75
397.77
417.20
364.34
355.77
474.95
531.30
(0.41%)
(1.15%)
—
3.22
EPS growth%
25.14
22.50
21.41
18.42
21.18
22.19
19.44
22.03
21.16
10.04
27.91
21.18
21.72
21
302.13
Bookvalue per sh¥
138.13
145.97
177.48
205.34
207.97
209.74
243.98
294.85
349.51
432.86
258.21
11.22%
10.61%
—
183.02
FCF per share¥
316.00
317.03
316.67
310.34
338.30
369.70
384.66
394.05
442.33
108.07
116.59
7.34%
5.11%
—
361.95
Dividend per sh¥
597.13
696.69
823.35
808.68
784.50
886.61
1,053
1,121
1,192
312.25
435.48
8.06%
9.97%
—
2.30
Div yield (avg)%
2.07
0.40
3.04
0.40
1.09
0.40
0.40
1.19
2.29
27.23
10.17
1.09
1.14
88
19.92
Payout ratio%
10.59
12.28
15.03
17.48
19.92
17.78
19.07
19.78
20.79
12.44
7.73
19.78
17.63
68
10.26
Shares (diluted)M
8.565
9.074
9.753
11.07
10.90
11.97
11.25
12.53
12.25
9.922
9.872
2.05%
3.08%
26
26.22
Buyback yield%
1.11
1.15
0.40
0.40
1.39
0.44
0.40
2.72
1.28
27.17
12.41
1.28
1.13
64
1.678
D/E ratiox
0.373
0.326
0.294
0.272
0.279
0.291
0.315
0.333
0.296
0.299
1.165
0.296
0.305
38
1.698
Enterprise value¥B
0.473
0.470
0.469
0.511
0.559
0.606
0.625
0.585
0.590
1.816
1.727
2.92%
3.04%
80
0.425
LT debt¥B
0.370
0.368
0.327
0.283
0.258
0.245
0.263
0.224
0.238
2.088
1.207
(3.43%)
(4.29%)
36
Revenue
¥2.552B
8.38%
1.00×
Cost of revenue
¥1.475B
8.50%
1.01×
Operating expenses
¥517.2M
8.16%
0.98×
Goodwill & intangibles
17.22%