2.319
Revenue¥B
1.899
2.060
2.165
2.335
2.473
2.650
2.838
3.107
3.292
2.449
2.459
7.11%
7.15%
26
21.15
Revenue growth%
4.01
6.55
6.97
5.23
2.69
1.75
2.30
3.48
5.54
24.07
3.85
2.69
3.75
26
13.99
Gross margin%
0.40
0.40
2.58
5.33
5.31
4.58
7.14
7.31
8.14
23.96
18.71
7.14
4.94
84
26.12
Operating margin%
4.26
5.04
8.02
5.90
8.20
10.72
11.85
13.49
13.40
29.27
3.34
11.85
8.11
28
12.03
Net margin%
27.66
28.94
30.79
33.05
35.22
35.78
32.86
32.84
33.53
27.78
21.19
33.53
32.85
10
12.12
P/E ratio (avg)x
14.70
16.84
18.27
17.70
19.39
22.10
24.37
25.98
29.15
17.42
31.62
24.37
18.83
89
36.20
EV/EBITx
19.45
18.03
16.57
18.05
18.43
16.99
16.71
17.62
18.34
7.374
34.69
17.62
18.04
65
16.60
FCF yield (avg)%
13.03
11.68
14.20
14.36
12.79
13.15
11.42
12.20
12.13
21.61
8.25
12.20
12.91
31
25.67
FCF margin%
20.13
22.83
20.52
19.64
18.90
19.81
21.40
20.39
20.23
21.39
27.85
20.23
20.31
20
0.145
FCF / Net incomex
1.732
1.933
2.053
2.322
2.579
2.586
2.436
2.584
2.617
1.109
1.017
2.584
2.379
57
25.92
ROIC%
19.49
19.56
17.93
15.03
15.68
13.69
15.04
12.85
10.62
18.40
7.07
13.69
15.36
61
2.37
Return on equity%
10.92
11.80
13.84
11.52
8.98
11.84
10.13
8.38
9.65
24.80
3.42
9.65
11.22
40
18.23
Return on assets%
23.24
22.67
22.17
24.20
21.69
23.40
20.51
18.31
15.87
18.47
8.08
20.51
22.42
82
12.94
EPS¥
106.94
110.03
111.53
103.56
116.04
124.39
118.46
116.28
132.17
13.44
15.24
5.00%
2.62%
—
20.59
EPS growth%
32.26
29.65
30.95
29.84
32.24
30.33
27.62
29.30
30.10
13.70
24.20
30.10
30.21
17
41.17
Bookvalue per sh¥
18.70
17.81
17.52
18.53
19.87
19.55
17.78
19.08
17.35
33.45
54.03
(1.31%)
(0.20%)
—
64.74
FCF per share¥
16.46
15.98
15.61
15.48
16.45
15.33
15.34
13.76
14.23
48.67
35.02
(1.67%)
(1.13%)
—
19.93
Dividend per sh¥
64.18
71.12
75.89
75.15
66.57
62.25
69.24
72.23
65.39
20.89
84.92
(2.74%)
0.07%
—
13.98
Div yield (avg)%
9.61
12.43
9.86
8.36
5.65
6.26
7.33
9.72
8.39
16.94
22.25
7.33
9.00
85
24.05
Payout ratio%
20.47
17.76
15.13
12.88
10.14
7.40
8.41
5.71
5.10
18.64
18.72
7.40
11.51
43
23.05
Shares (diluted)M
33.87
31.99
29.71
32.78
33.84
33.13
31.98
29.64
30.44
23.20
23.65
(1.47%)
1.58%
60
15.94
Buyback yield%
29.94
28.49
28.29
28.72
28.61
26.40
26.42
23.63
23.37
17.59
28.46
26.40
28.39
94
0.124
D/E ratiox
1.834
2.104
2.194
2.390
2.616
2.419
2.373
2.605
2.413
0.512
1.767
2.419
2.382
22
0.642
Enterprise value¥B
0.684
0.586
0.626
0.584
0.535
0.478
0.520
0.560
0.567
2.265
0.433
(0.61%)
(2.11%)
7
1.728
LT debt¥B
0.628
0.547
0.529
0.562
0.565
0.584
0.593
0.641
0.610
0.643
1.202
1.63%
(0.18%)
82
Revenue
¥3.292B
7.15%
1.00×
Cost of revenue
¥1.861B
7.15%
1.00×
Operating expenses
¥360.9M
8.66%
1.15×
Goodwill & intangibles
15.28%