1.183
Revenue¥B
1.822
1.878
1.969
2.074
2.173
2.296
2.409
2.450
2.488
2.532
1.249
3.10%
3.47%
58
17.23
Revenue growth%
19.26
17.53
14.85
16.34
15.18
16.93
14.86
17.27
14.79
14.30
9.63
14.86
15.76
21
3.24
Gross margin%
13.13
12.21
11.28
8.47
10.35
8.51
5.53
3.03
4.96
4.05
26.27
4.96
8.49
45
19.55
Operating margin%
9.15
11.22
8.67
6.48
5.10
6.20
4.21
5.18
2.35
3.88
19.74
4.21
5.69
28
15.31
Net margin%
31.57
28.59
28.42
26.44
26.95
28.16
29.04
29.36
27.43
30.06
21.81
29.04
28.51
33
24.83
P/E ratio (avg)x
24.47
27.37
29.87
34.62
38.35
40.67
39.88
42.92
42.37
50.01
6.091
42.37
39.12
31
36.61
EV/EBITx
34.52
36.94
35.58
35.01
38.33
36.16
37.90
35.70
33.62
35.67
7.323
35.70
35.69
64
27.47
FCF yield (avg)%
19.04
18.51
16.24
16.88
16.31
14.60
12.76
11.08
12.78
11.51
5.26
12.76
15.42
82
13.01
FCF margin%
20.07
20.53
23.43
24.35
26.53
23.86
24.31
21.68
21.13
19.21
8.35
21.68
22.56
45
1.570
FCF / Net incomex
0.237
0.231
0.229
0.248
0.291
0.284
0.274
0.304
0.339
0.361
0.442
0.304
0.279
60
22.10
ROIC%
26.13
27.98
28.86
28.79
28.90
27.97
30.41
28.48
26.05
28.94
20.82
28.48
28.64
81
5.72
Return on equity%
6.93
9.09
9.15
10.56
10.15
9.92
11.85
12.16
14.58
11.67
14.69
11.85
10.36
22
11.66
Return on assets%
27.22
25.02
22.58
25.23
27.94
30.26
28.68
30.85
33.13
32.99
3.96
30.85
28.31
20
68.49
EPS¥
33.74
34.82
30.67
29.73
27.83
24.52
24.06
21.23
20.06
21.21
71.20
(5.29%)
(5.05%)
—
7.31
EPS growth%
12.65
11.37
14.10
13.62
12.10
9.43
7.68
4.86
5.30
6.96
9.14
6.96
10.40
83
39.66
Bookvalue per sh¥
104.67
101.96
117.63
136.38
156.69
169.46
169.38
195.68
189.69
201.46
20.77
5.16%
6.78%
—
46.68
FCF per share¥
52.73
57.43
51.67
54.08
52.50
47.34
42.43
43.46
39.39
38.46
39.05
(6.03%)
(2.99%)
—
77.85
Dividend per sh¥
68.11
66.33
78.90
77.14
75.26
82.09
96.18
112.41
115.83
131.91
77.84
11.88%
7.85%
—
26.95
Div yield (avg)%
16.98
15.48
16.00
17.80
15.68
13.79
13.07
13.08
10.20
10.24
19.28
13.07
14.64
62
10.21
Payout ratio%
9.49
6.70
4.04
5.47
3.06
4.98
6.58
5.20
3.63
2.33
16.04
4.98
5.09
89
7.795
Shares (diluted)M
10.36
10.55
11.27
11.16
12.81
13.63
13.16
13.89
14.98
16.74
7.761
5.49%
6.31%
19
14.00
Buyback yield%
23.25
21.79
20.95
20.09
18.30
20.95
22.72
21.53
23.82
26.50
9.38
22.72
21.66
54
0.369
D/E ratiox
1.441
1.656
1.653
1.892
2.220
2.171
2.325
2.317
2.550
2.491
0.619
2.325
2.195
22
1.216
Enterprise value¥B
1.372
1.373
1.313
1.276
1.412
1.476
1.635
1.522
1.598
1.700
0.603
3.78%
3.18%
77
1.956
LT debt¥B
0.274
0.286
0.300
0.290
0.320
0.308
0.339
0.373
0.365
0.412
1.023
5.23%
3.34%
69
Revenue
¥2.532B
3.47%
1.00×
Cost of revenue
¥1.773B
3.47%
1.00×
Operating expenses
¥345.4M
3.99%
1.05×
Goodwill & intangibles
15.71%