0.331
Revenue¥B
0.704
0.738
0.785
0.840
0.888
0.936
1.007
1.053
1.130
1.232
0.342
6.77%
6.21%
36
19.88
Revenue growth%
15.67
14.70
15.45
15.98
13.54
16.30
15.11
15.37
18.00
20.46
24.20
16.30
15.56
82
4.13
Gross margin%
22.96
20.69
19.69
17.94
18.84
18.61
21.36
23.92
24.38
23.34
20.43
23.34
21.03
92
15.18
Operating margin%
5.31
3.99
6.69
8.78
7.22
6.07
7.49
5.49
8.47
8.99
26.44
7.49
6.96
21
8.38
Net margin%
17.45
18.13
19.30
21.14
24.12
22.97
25.12
27.62
29.78
32.18
15.65
27.62
23.55
81
16.65
P/E ratio (avg)x
34.40
37.08
38.61
43.72
41.88
41.99
40.64
42.40
44.91
48.01
25.35
42.40
41.94
19
18.20
EV/EBITx
69.74
67.98
66.75
78.12
86.33
95.80
110.7
128.8
125.9
144.2
12.34
125.9
91.07
79
3.43
FCF yield (avg)%
31.06
32.97
33.97
32.05
32.13
32.67
29.74
29.48
29.78
29.03
14.92
29.74
31.56
61
4.74
FCF margin%
12.27
11.86
12.55
15.17
14.05
11.25
12.72
11.37
12.55
14.07
21.06
12.55
12.55
8
0.713
FCF / Net incomex
0.600
0.694
0.816
0.807
0.760
0.722
0.756
0.876
0.837
0.872
0.887
0.837
0.784
54
25.02
ROIC%
4.67
5.55
4.86
6.76
4.08
1.15
2.63
5.43
4.63
1.76
11.79
2.63
4.65
87
20.45
Return on equity%
29.23
30.75
29.66
31.21
28.43
27.74
25.51
26.69
28.48
26.61
11.83
26.69
28.45
53
5.03
Return on assets%
10.34
11.09
8.36
9.84
12.20
14.36
17.32
14.76
14.58
16.62
22.43
14.76
13.28
20
121.08
EPS¥
117.68
128.57
145.15
142.09
164.28
180.69
175.00
193.35
193.73
211.93
133.91
5.23%
7.27%
—
13.58
EPS growth%
17.41
16.17
13.71
12.02
14.73
17.35
19.46
21.19
20.08
19.21
2.20
19.46
17.38
34
220.76
Bookvalue per sh¥
128.71
126.73
141.54
150.96
161.30
180.91
193.10
198.48
189.19
211.23
197.76
5.54%
5.09%
—
164.83
FCF per share¥
159.64
156.36
136.60
124.03
132.73
126.18
110.42
118.43
120.82
123.75
217.64
(1.39%)
(3.52%)
—
81.14
Dividend per sh¥
73.64
67.22
74.01
78.63
69.39
63.64
68.58
74.29
82.57
80.65
110.20
3.05%
0.74%
—
12.57
Div yield (avg)%
10.09
11.79
10.72
13.51
14.19
17.07
16.88
19.50
16.79
15.20
16.15
16.88
14.70
68
15.20
Payout ratio%
24.22
25.44
26.35
27.55
29.62
29.87
29.99
30.59
31.33
32.44
21.50
30.59
29.74
21
1.219
Shares (diluted)M
2.033
2.199
2.385
2.427
2.903
3.140
3.370
3.489
3.659
4.204
1.265
7.69%
9.25%
42
17.16
Buyback yield%
22.72
21.47
21.18
23.63
23.68
23.77
21.62
24.41
25.32
26.65
29.80
24.41
23.65
29
0.177
D/E ratiox
0.426
0.370
0.394
0.383
0.343
0.343
0.300
0.310
0.319
0.326
1.491
0.319
0.343
88
196.4
Enterprise value¥M
405.6
366.7
322.8
300.2
282.9
281.4
255.5
266.0
235.3
233.6
612.2
(3.76%)
(4.56%)
87
808.7
LT debt¥M
76.98
85.29
96.05
98.44
93.60
100.5
108.4
116.1
125.3
141.0
902.1
8.54%
6.51%
61
Revenue
¥1.232B
6.21%
1.00×
Cost of revenue
¥862.5M
6.21%
1.00×
Operating expenses
¥241.6M
6.13%
0.99×
Goodwill & intangibles
16.68%