0.657
Revenue¥B
3.154
3.133
3.143
3.216
3.193
3.165
3.213
3.224
3.207
3.304
0.685
0.68%
0.48%
10
2.16
Revenue growth%
21.15
23.50
26.25
28.77
31.12
30.46
29.66
32.25
33.48
35.38
9.45
32.25
30.06
94
17.52
Gross margin%
28.06
31.05
32.34
30.20
28.66
28.10
29.00
30.44
28.55
30.55
14.62
29.00
29.60
18
8.58
Operating margin%
15.06
17.66
15.28
14.90
17.25
15.26
17.60
18.76
20.97
22.04
9.60
18.76
17.42
76
24.00
Net margin%
26.25
28.48
30.15
29.83
28.98
30.13
27.50
26.20
25.14
22.37
16.75
26.20
27.99
7
31.91
P/E ratio (avg)x
36.85
36.46
37.93
39.61
39.13
39.97
47.85
49.17
55.24
64.22
23.69
49.17
39.79
90
35.91
EV/EBITx
28.70
28.43
31.24
34.39
35.11
35.89
34.21
37.59
42.36
39.71
18.93
37.59
34.75
86
3.55
FCF yield (avg)%
1.77
3.09
2.14
3.27
0.74
0.49
0.40
1.29
0.40
2.85
16.03
0.49
1.53
30
3.11
FCF margin%
25.58
26.27
25.34
25.45
27.81
30.13
28.15
29.21
31.62
32.88
4.55
30.13
27.98
94
0.323
FCF / Net incomex
0.878
0.959
0.878
0.857
0.883
0.806
0.906
0.868
0.932
0.881
0.721
0.881
0.879
77
28.72
ROIC%
24.02
26.74
26.64
28.73
28.28
27.80
27.51
29.58
29.70
27.92
7.27
27.92
27.86
35
25.04
Return on equity%
13.85
12.43
10.41
11.33
13.01
12.94
14.45
12.61
11.80
9.96
3.38
12.61
12.52
71
21.00
Return on assets%
32.45
29.87
26.99
27.42
24.64
26.55
24.43
24.42
25.03
22.16
26.35
24.43
25.79
92
7.62
EPS¥
33.83
30.37
28.51
28.26
28.39
29.98
31.63
33.21
33.61
37.30
8.30
5.61%
1.79%
—
4.17
EPS growth%
27.86
27.91
29.83
31.90
29.95
32.42
33.86
34.82
32.87
31.62
2.36
32.87
31.76
78
27.40
Bookvalue per sh¥
25.36
28.94
32.58
36.17
37.55
34.40
39.66
41.00
41.87
43.50
36.30
2.99%
6.51%
—
16.11
FCF per share¥
37.02
38.27
36.50
34.48
33.36
34.84
38.02
36.84
40.42
38.22
35.79
2.76%
0.29%
—
30.44
Dividend per sh¥
62.77
60.55
61.35
66.35
72.11
75.17
75.26
73.95
77.74
83.55
28.75
2.99%
4.06%
—
18.13
Div yield (avg)%
27.48
28.99
27.37
29.52
28.48
28.18
27.56
29.51
29.83
32.47
9.32
29.51
28.73
37
11.45
Payout ratio%
8.01
10.64
12.40
12.48
11.29
13.73
11.73
14.10
14.11
11.13
10.75
13.73
12.06
87
29.39
Shares (diluted)M
36.74
37.45
39.81
35.85
38.45
33.55
29.78
29.48
32.03
35.26
28.95
(1.72%)
(0.02%)
19
3.61
Buyback yield%
16.59
13.95
12.13
13.30
12.03
11.31
12.68
15.57
17.37
15.61
26.99
15.57
13.63
87
0.756
D/E ratiox
2.019
2.044
2.229
2.464
2.560
2.817
2.938
3.066
3.289
3.881
0.770
3.066
2.689
31
3.573
Enterprise value¥B
1.102
1.234
1.317
1.323
1.287
1.518
1.811
1.936
1.912
2.051
4.561
9.76%
7.78%
73
1.586
LT debt¥B
3.704
3.968
3.683
3.605
3.672
3.970
3.845
3.724
3.569
3.598
3.161
(0.41%)
0.11%
69
Revenue
¥3.304B
0.48%
1.00×
Cost of revenue
¥1.915B
0.33%
0.99×
Operating expenses
¥584.2M
1.14%
1.07×
Goodwill & intangibles
17.67%