0.423
Revenue¥B
3.639
3.816
4.004
4.124
4.233
4.276
4.466
4.593
4.783
5.035
0.444
3.53%
3.79%
65
11.66
Revenue growth%
23.95
21.93
24.47
21.57
23.28
22.85
20.33
20.28
17.90
18.73
12.67
20.28
21.75
86
9.70
Gross margin%
6.97
8.29
8.99
11.30
10.88
13.21
12.32
12.22
10.94
11.13
18.30
12.22
11.04
70
28.21
Operating margin%
33.06
32.96
35.86
37.53
37.12
34.77
32.65
35.51
35.12
37.59
3.07
35.12
35.31
24
7.11
Net margin%
12.29
13.04
13.86
12.90
11.71
9.38
10.83
8.88
10.70
9.11
14.54
9.38
11.27
81
36.79
P/E ratio (avg)x
30.44
32.18
29.87
27.61
30.86
32.69
33.08
34.91
32.36
37.06
19.20
33.08
32.27
45
7.240
EV/EBITx
35.42
37.47
33.31
36.71
37.35
34.29
37.43
34.36
35.74
33.19
14.06
34.36
35.58
54
25.63
FCF yield (avg)%
15.15
15.61
16.48
14.12
16.22
15.19
14.09
14.60
13.13
10.70
29.58
14.09
14.87
86
4.95
FCF margin%
30.53
27.92
29.31
29.37
31.70
28.86
27.71
26.05
24.33
25.12
18.83
26.05
28.39
66
0.373
FCF / Net incomex
0.925
0.955
0.964
1.000
1.057
1.119
1.102
1.187
1.256
1.275
1.067
1.187
1.080
24
9.50
ROIC%
24.81
25.78
25.39
25.83
28.60
27.63
25.53
23.56
24.96
23.05
28.98
24.96
25.46
28
20.69
Return on equity%
8.76
8.57
6.33
5.97
7.16
5.58
2.68
1.86
2.86
0.59
3.41
2.68
5.77
45
3.05
Return on assets%
19.92
19.82
21.44
23.78
21.95
23.03
25.93
24.19
24.24
21.51
4.50
24.19
22.49
68
41.76
EPS¥
15.09
15.47
14.38
16.02
16.87
18.55
20.54
21.94
22.44
24.83
43.75
8.03%
6.42%
—
23.87
EPS growth%
23.80
22.26
19.46
19.42
16.49
13.67
11.30
12.10
13.49
13.51
17.55
13.49
15.08
51
71.58
Bookvalue per sh¥
105.98
102.61
104.76
111.06
126.23
129.40
136.24
159.19
177.02
187.05
51.59
8.18%
5.93%
—
32.16
FCF per share¥
70.81
70.72
76.06
84.03
81.19
76.05
85.92
80.70
77.59
81.50
48.40
0.08%
0.77%
—
26.56
Dividend per sh¥
88.58
101.00
105.76
113.25
122.81
134.30
147.65
151.53
156.15
177.18
63.57
7.61%
8.60%
—
9.90
Div yield (avg)%
11.21
10.47
8.01
8.45
7.02
5.27
5.93
8.75
10.35
10.31
7.10
8.75
8.60
7
25.83
Payout ratio%
26.32
23.59
24.50
23.51
25.87
27.80
29.80
28.28
29.02
27.33
19.88
28.28
26.83
81
20.89
Shares (diluted)M
18.01
18.41
16.01
16.43
16.86
16.23
16.74
15.50
14.56
14.18
21.35
(3.40%)
(2.85%)
87
2.67
Buyback yield%
20.78
19.54
19.34
22.24
22.18
20.93
22.26
23.96
22.94
22.67
17.06
22.67
22.21
62
0.875
D/E ratiox
1.683
1.768
1.539
1.579
1.716
1.751
1.612
1.421
1.376
1.517
0.164
1.517
1.596
32
3.574
Enterprise value¥B
4.734
5.600
6.364
6.219
6.678
6.731
7.026
6.925
7.311
8.269
4.014
4.37%
5.78%
67
1.270
LT debt¥B
3.582
4.262
4.750
5.666
6.254
7.174
7.646
9.207
9.691
10.76
0.191
11.46%
11.61%
86
Revenue
¥5.035B
3.79%
1.00×
Cost of revenue
¥2.785B
3.71%
0.99×
Operating expenses
¥805.6M
3.84%
1.00×
Goodwill & intangibles
18.16%