0.851
Revenue¥B
1.098
1.171
1.259
1.364
1.454
1.570
1.652
1.784
1.866
1.965
0.937
6.21%
6.62%
54
19.68
Revenue growth%
10.07
12.77
14.71
13.92
15.99
15.31
13.95
15.61
18.27
18.96
2.78
15.61
15.01
16
5.37
Gross margin%
10.83
8.38
5.75
6.02
3.64
2.18
0.82
1.25
1.14
1.76
13.38
1.25
2.91
23
5.68
Operating margin%
5.15
3.51
3.58
0.60
2.26
1.47
0.40
0.40
0.40
0.83
29.96
0.40
1.15
71
9.84
Net margin%
10.57
8.55
6.69
8.86
8.43
9.10
10.33
11.77
12.39
11.02
13.33
11.02
9.71
30
18.12
P/E ratio (avg)x
40.72
39.75
44.98
45.30
51.57
48.13
48.65
46.08
45.70
42.03
28.44
46.08
45.50
14
11.98
EV/EBITx
27.37
27.16
24.72
22.97
25.72
25.41
25.34
23.60
21.63
22.20
20.25
23.60
25.03
24
26.45
FCF yield (avg)%
12.56
11.31
11.28
12.51
13.71
15.37
14.02
16.37
15.81
16.98
17.00
15.81
13.87
26
15.34
FCF margin%
17.16
17.48
17.21
16.27
15.44
17.28
18.22
18.75
21.14
22.54
19.80
18.75
17.38
42
0.945
FCF / Net incomex
0.633
0.656
0.730
0.714
0.709
0.645
0.596
0.590
0.589
0.572
0.655
0.590
0.639
65
24.15
ROIC%
15.79
14.02
14.69
12.54
10.07
9.37
7.03
4.29
5.15
7.49
28.08
7.03
9.72
38
26.51
Return on equity%
22.62
22.28
23.36
24.44
22.45
19.82
21.69
20.85
23.29
25.97
24.54
21.69
22.53
80
15.56
Return on assets%
17.30
15.04
16.13
13.61
12.39
13.14
14.95
16.17
17.38
18.55
15.61
16.17
15.59
50
233.60
EPS¥
156.30
150.15
152.72
145.59
140.48
130.88
125.31
111.52
109.67
109.58
250.26
(4.85%)
(3.76%)
—
23.11
EPS growth%
4.24
4.36
3.60
1.88
1.22
2.55
2.12
1.20
0.40
0.40
6.84
1.20
2.00
53
73.38
Bookvalue per sh¥
138.87
142.97
153.16
174.59
184.19
174.58
196.11
190.06
180.19
176.62
258.88
(0.84%)
2.81%
—
40.32
FCF per share¥
71.86
75.82
81.97
83.46
87.94
87.42
94.09
109.71
107.13
119.64
270.33
6.35%
6.12%
—
244.30
Dividend per sh¥
185.37
182.67
214.60
241.07
235.03
231.60
276.71
288.95
339.82
362.92
157.98
9.08%
6.66%
—
27.43
Div yield (avg)%
21.76
20.28
18.48
18.35
21.12
18.71
21.52
22.89
22.49
24.72
4.91
22.49
21.32
19
12.15
Payout ratio%
7.70
6.52
7.21
6.44
7.30
8.92
9.19
8.35
10.16
8.12
24.60
8.92
7.91
16
7.217
Shares (diluted)M
7.996
7.324
7.749
7.543
7.895
7.453
7.048
7.255
7.230
7.520
7.082
(0.97%)
0.42%
66
24.92
Buyback yield%
27.28
25.45
25.83
23.00
24.30
24.73
27.23
24.71
22.19
23.37
7.60
24.71
24.72
20
1.201
D/E ratiox
1.841
1.970
2.059
1.875
1.827
2.007
2.261
2.417
2.220
2.460
0.121
2.261
2.033
54
0.285
Enterprise value¥B
1.956
1.793
1.760
1.828
1.664
1.679
1.619
1.534
1.466
1.457
1.711
(2.63%)
(2.57%)
14
2.004
LT debt¥B
2.381
2.703
2.625
2.578
2.764
2.952
3.422
3.654
4.178
4.133
2.323
8.37%
5.54%
54
Revenue
¥1.965B
6.62%
1.00×
Cost of revenue
¥1.131B
6.29%
0.97×
Operating expenses
¥474.1M
7.04%
1.04×
Goodwill & intangibles
14.84%