0.485
Revenue¥B
7.333
7.616
7.746
7.950
8.082
8.520
8.891
9.393
9.590
10.07
0.514
4.50%
3.75%
17
15.82
Revenue growth%
17.46
16.45
14.11
16.60
15.34
15.55
17.28
16.37
17.28
17.43
8.41
17.28
16.53
48
12.27
Gross margin%
4.68
4.18
5.76
3.12
3.40
4.50
4.54
6.84
8.27
9.11
14.31
6.84
4.61
23
7.69
Operating margin%
15.13
15.22
14.44
15.86
17.81
17.16
15.70
16.63
18.71
20.64
25.88
17.16
16.24
40
24.68
Net margin%
1.87
0.40
0.40
1.48
3.24
0.56
0.46
0.40
1.46
3.10
13.88
0.56
1.01
80
12.47
P/E ratio (avg)x
31.08
33.02
32.86
38.33
41.41
48.50
47.65
53.22
52.88
57.58
28.12
52.88
44.53
38
30.32
EV/EBITx
23.29
24.11
23.84
22.69
21.96
21.12
21.53
20.71
18.70
18.83
32.30
20.71
21.74
14
4.85
FCF yield (avg)%
24.00
22.70
23.39
23.34
24.13
22.84
20.98
18.39
18.03
16.44
20.57
18.39
22.77
36
19.97
FCF margin%
15.95
13.14
11.10
10.49
8.22
10.42
7.68
7.20
5.32
6.99
27.62
7.20
9.32
74
1.656
FCF / Net incomex
1.892
2.045
2.222
2.307
2.466
2.689
2.845
3.211
3.517
3.679
0.998
3.211
2.578
12
7.06
ROIC%
10.53
11.48
8.72
7.15
7.23
9.96
7.94
7.97
6.60
8.91
24.49
7.97
8.35
71
23.61
Return on equity%
25.01
22.36
25.32
25.48
26.96
26.50
25.90
23.52
21.40
19.86
23.60
23.52
25.17
5
14.06
Return on assets%
26.68
27.31
28.53
30.03
29.65
31.58
32.69
32.32
33.53
33.80
6.09
32.69
30.81
67
26.60
EPS¥
73.45
79.60
83.50
87.85
82.42
79.32
74.20
69.76
75.54
75.49
28.55
(1.74%)
0.40%
—
4.40
EPS growth%
2.14
1.59
0.70
2.20
2.05
0.40
0.40
0.40
0.40
0.40
20.22
0.40
0.55
12
46.45
Bookvalue per sh¥
122.52
135.13
143.42
151.29
177.78
213.51
249.46
278.41
336.65
328.16
21.05
13.04%
10.84%
—
43.63
FCF per share¥
39.18
46.22
46.83
47.17
50.34
54.14
55.10
61.72
66.45
76.97
23.25
8.86%
6.70%
—
38.26
Dividend per sh¥
53.54
52.57
56.26
64.16
68.60
75.95
77.73
83.68
85.05
87.20
67.77
4.92%
6.09%
—
13.40
Div yield (avg)%
15.71
14.04
16.88
15.89
15.43
17.11
15.64
17.44
17.97
17.65
19.91
17.44
16.38
10
19.43
Payout ratio%
5.58
5.24
5.78
5.91
3.10
4.64
4.07
2.24
0.40
0.40
28.81
2.24
4.36
49
43.57
Shares (diluted)M
60.87
71.02
85.86
97.18
107.4
114.9
112.4
122.2
122.8
143.6
43.99
5.98%
10.26%
18
22.94
Buyback yield%
13.61
14.27
13.06
14.46
14.86
12.36
9.70
7.27
5.17
7.81
7.05
7.81
12.71
81
1.540
D/E ratiox
1.622
1.779
2.011
2.224
2.065
2.210
2.326
2.292
2.588
2.613
0.741
2.326
2.217
80
1.733
Enterprise value¥B
3.638
3.693
3.146
3.092
3.043
2.906
2.557
2.688
2.369
2.172
2.346
(6.52%)
(5.39%)
49
7.366
LT debt¥B
7.674
8.149
8.683
8.865
9.487
9.724
10.04
11.37
12.40
13.11
2.225
6.68%
4.80%
18
Revenue
¥10.07B
3.75%
1.00×
Cost of revenue
¥7.050B
3.75%
1.00×
Operating expenses
¥1.212B
3.65%
0.99×
Goodwill & intangibles
18.05%