0.749
Revenue¥B
1.436
1.490
1.599
1.708
1.784
1.935
2.092
2.239
2.323
2.430
0.835
6.38%
6.22%
77
18.75
Revenue growth%
20.09
21.01
20.01
20.24
21.14
19.36
16.51
13.81
13.72
14.31
6.77
14.31
19.68
25
5.54
Gross margin%
16.95
14.52
16.75
14.22
14.28
14.72
15.18
12.47
13.09
14.87
4.08
14.72
14.62
25
18.44
Operating margin%
15.82
13.01
10.03
10.39
9.92
8.56
9.13
11.39
11.88
12.88
24.99
11.39
10.89
9
24.85
Net margin%
6.00
8.53
7.16
9.39
11.43
13.15
14.67
17.15
17.56
15.46
13.08
15.46
12.29
73
22.17
P/E ratio (avg)x
56.86
55.90
63.70
67.73
72.06
86.25
89.61
101.7
112.4
133.9
8.366
101.7
79.16
70
12.60
EV/EBITx
23.35
24.66
26.19
29.59
30.90
36.91
42.25
50.80
53.92
63.12
23.67
50.80
33.91
52
25.33
FCF yield (avg)%
4.76
4.30
6.13
6.61
3.84
1.30
1.86
2.56
2.81
1.43
11.77
1.86
3.33
57
21.17
FCF margin%
25.19
22.92
21.57
19.35
19.84
21.68
22.87
23.57
23.92
23.12
6.03
23.12
22.89
33
1.270
FCF / Net incomex
1.690
1.777
1.865
1.815
1.649
1.711
1.521
1.534
1.385
1.385
1.675
1.521
1.670
24
18.80
ROIC%
26.02
26.42
24.15
25.53
24.08
22.37
21.19
18.23
19.74
20.96
28.71
20.96
23.22
86
20.43
Return on equity%
17.66
15.42
13.33
15.81
17.74
20.14
22.01
24.99
27.21
29.70
28.28
24.99
18.94
13
11.48
Return on assets%
27.39
26.51
29.34
28.99
30.92
31.01
31.63
32.21
33.34
33.59
6.47
32.21
30.97
39
51.21
EPS¥
77.49
90.43
101.74
99.85
106.01
122.35
144.49
158.55
185.69
213.74
53.45
15.06%
12.29%
—
2.26
EPS growth%
23.48
20.90
23.28
23.48
23.02
25.00
27.28
29.56
27.92
26.67
7.46
27.28
24.24
36
36.23
Bookvalue per sh¥
40.28
36.67
34.54
35.11
36.46
35.57
35.21
39.06
35.88
34.31
38.59
(1.21%)
(0.58%)
—
34.30
FCF per share¥
91.61
98.83
114.15
113.63
119.71
134.11
136.82
132.47
139.64
151.81
27.64
4.86%
5.43%
—
31.67
Dividend per sh¥
105.02
113.70
109.51
119.94
133.00
141.05
165.70
175.12
174.62
179.10
54.08
6.13%
7.14%
—
20.19
Div yield (avg)%
29.44
32.03
32.07
29.54
27.92
30.62
31.99
29.44
27.98
30.25
27.16
30.25
29.89
44
4.33
Payout ratio%
17.36
18.14
15.62
13.70
11.35
12.33
14.53
17.29
20.12
20.83
6.57
17.29
16.45
65
8.955
Shares (diluted)M
8.884
8.610
8.237
7.618
7.051
7.730
7.144
6.568
6.211
5.845
8.934
(3.68%)
(3.98%)
58
3.91
Buyback yield%
18.30
15.50
17.14
20.08
22.70
20.41
22.81
25.07
25.11
27.74
13.96
25.07
21.55
9
0.274
D/E ratiox
0.208
0.208
0.199
0.215
0.193
0.182
0.188
0.170
0.152
0.153
1.611
0.170
0.190
11
1.709
Enterprise value¥B
0.923
0.919
0.945
1.098
1.238
1.488
1.496
1.793
2.137
2.479
0.616
14.90%
10.83%
35
1.524
LT debt¥B
2.698
2.975
3.248
3.079
3.197
3.434
3.317
3.224
3.791
4.095
0.671
5.08%
5.72%
6
Revenue
¥2.430B
6.22%
1.00×
Cost of revenue
¥1.580B
6.38%
1.01×
Operating expenses
¥473.6M
5.91%
0.97×
Goodwill & intangibles
15.50%