0.295
Revenue¥B
1.384
1.441
1.516
1.571
1.631
1.682
1.771
1.866
1.940
2.038
0.325
4.56%
4.46%
39
17.46
Revenue growth%
17.18
15.31
13.77
12.24
14.62
17.47
17.65
15.45
12.70
13.18
16.86
15.45
14.97
77
15.19
Gross margin%
18.72
20.17
20.64
21.42
24.30
24.84
22.07
22.68
23.63
25.83
14.22
23.63
22.38
55
10.83
Operating margin%
26.51
23.78
20.88
20.13
20.76
17.77
18.88
16.31
14.65
13.69
23.15
16.31
19.51
40
15.56
Net margin%
30.95
31.12
28.78
30.47
31.56
29.34
28.80
29.86
27.56
25.17
12.30
28.80
29.60
21
14.76
P/E ratio (avg)x
34.97
38.75
43.71
43.25
42.66
41.88
46.92
49.68
55.36
57.46
20.42
49.68
43.48
70
34.02
EV/EBITx
31.39
30.80
32.75
37.99
40.24
43.39
46.16
52.10
52.80
61.03
10.39
52.10
41.81
57
15.46
FCF yield (avg)%
17.49
15.20
16.49
19.47
18.62
20.64
22.95
20.61
22.89
24.61
4.01
22.89
20.04
56
24.21
FCF margin%
24.94
27.10
27.38
29.77
28.12
25.47
25.00
22.14
23.81
23.64
23.38
23.81
25.24
12
1.033
FCF / Net incomex
0.952
0.985
0.988
1.014
1.059
1.027
1.030
1.142
1.149
1.102
0.421
1.102
1.028
32
3.68
ROIC%
1.91
4.83
2.16
0.98
0.53
0.40
2.47
2.11
4.88
7.06
26.99
2.47
2.13
54
21.34
Return on equity%
19.53
17.81
14.84
17.40
17.95
17.59
14.74
15.63
15.32
12.72
25.75
15.32
16.51
54
19.53
Return on assets%
11.26
12.33
11.33
10.93
11.17
13.31
12.43
14.37
16.72
18.58
2.44
14.37
12.38
12
7.55
EPS¥
29.74
33.42
34.66
39.20
43.53
42.92
41.46
41.56
41.51
41.83
7.93
(0.79%)
4.19%
—
18.60
EPS growth%
28.39
29.72
31.06
30.11
27.18
26.29
23.37
20.87
21.64
24.14
23.71
23.37
26.74
29
37.70
Bookvalue per sh¥
53.65
61.18
60.48
59.20
60.28
56.39
53.80
50.65
56.41
54.72
39.29
(1.92%)
0.18%
—
37.52
FCF per share¥
55.85
60.93
64.20
74.99
73.21
75.93
82.70
97.64
95.83
101.18
20.02
6.68%
7.70%
—
15.04
Dividend per sh¥
18.40
18.07
19.23
18.37
18.49
18.48
19.47
19.70
18.59
18.14
18.61
(0.39%)
(0.24%)
—
26.50
Div yield (avg)%
24.34
25.30
25.47
22.91
24.27
21.55
23.01
25.50
26.30
27.75
13.65
25.50
24.82
89
29.64
Payout ratio%
20.65
18.50
17.48
18.96
16.12
18.44
17.87
16.26
16.91
18.46
25.83
17.87
18.16
16
56.50
Shares (diluted)M
88.11
102.4
114.1
111.2
128.1
129.8
125.7
133.4
129.4
140.3
54.87
1.83%
5.45%
20
4.55
Buyback yield%
29.94
31.21
29.98
27.70
28.34
28.49
30.06
30.64
31.48
31.55
25.51
30.64
30.02
67
1.057
D/E ratiox
2.095
2.226
2.417
2.392
2.554
2.944
2.994
3.432
3.654
4.096
1.190
3.432
2.749
6
2.154
Enterprise value¥B
1.207
1.207
1.285
1.350
1.447
1.507
1.626
1.737
1.628
1.418
0.896
(0.39%)
0.46%
21
1,709
LT debt¥M
433.1
456.6
469.3
432.6
391.6
402.9
399.8
375.3
330.0
299.2
611.7
(5.24%)
(3.21%)
80
Revenue
¥2.038B
4.46%
1.00×
Cost of revenue
¥945.2M
4.79%
1.03×
Operating expenses
¥463.3M
4.03%
0.96×
Goodwill & intangibles
14.37%