4.698
Revenue¥B
2.635
2.805
3.058
3.318
3.659
4.069
4.427
4.756
5.177
5.661
5.245
9.12%
8.75%
67
21.09
Revenue growth%
15.39
17.12
18.94
21.75
23.41
24.37
23.00
24.96
26.04
25.22
15.45
24.96
23.20
75
13.62
Gross margin%
22.27
22.65
21.85
23.94
25.19
23.91
23.57
24.62
22.20
24.59
2.98
23.91
23.74
58
28.48
Operating margin%
19.31
20.68
18.34
16.89
16.90
18.95
20.13
21.02
23.81
20.90
27.29
20.90
19.72
10
28.01
Net margin%
29.93
29.09
30.15
29.22
27.04
27.42
28.04
25.35
24.85
27.79
12.43
27.42
27.92
22
28.89
P/E ratio (avg)x
12.11
12.89
12.92
13.66
14.08
13.09
12.85
11.31
10.06
9.663
27.40
11.31
12.87
42
28.02
EV/EBITx
21.29
21.35
21.94
24.42
23.48
24.48
24.95
27.92
27.27
29.15
20.46
27.27
24.45
19
11.17
FCF yield (avg)%
17.20
17.83
15.11
16.76
18.26
18.06
16.61
18.78
20.86
21.58
26.09
18.78
17.95
17
24.21
FCF margin%
10.43
7.73
5.45
6.10
6.53
4.42
4.46
6.24
6.56
6.92
26.04
6.24
6.39
63
1.110
FCF / Net incomex
0.355
0.349
0.296
0.300
0.294
0.282
0.285
0.275
0.290
0.274
0.500
0.282
0.292
66
7.71
ROIC%
19.64
21.41
23.78
21.97
19.83
21.23
22.52
23.28
22.45
21.68
9.73
22.45
21.82
35
15.93
Return on equity%
23.53
21.53
23.94
26.89
24.73
25.89
27.36
25.17
25.89
27.85
11.19
25.89
25.53
53
28.97
Return on assets%
22.30
22.16
21.34
22.34
24.64
24.38
24.35
22.18
24.76
26.52
8.86
24.38
23.35
39
55.97
EPS¥
56.40
57.46
59.40
66.27
65.06
63.42
64.55
72.78
72.76
70.63
57.95
1.66%
2.05%
—
22.48
EPS growth%
21.45
22.20
23.43
25.31
27.82
27.67
27.88
28.27
27.13
29.33
4.92
27.88
27.40
50
20.33
Bookvalue per sh¥
16.40
16.96
18.78
20.99
19.71
19.53
17.77
16.52
18.10
20.22
40.74
0.52%
1.97%
—
30.22
FCF per share¥
60.72
62.30
57.63
61.96
60.73
63.39
61.39
55.39
58.57
60.47
65.90
(0.08%)
(0.99%)
—
52.40
Dividend per sh¥
51.43
57.01
64.45
61.62
69.80
78.49
90.81
100.10
113.87
109.26
60.69
9.38%
8.50%
—
28.67
Div yield (avg)%
3.42
5.35
5.35
5.80
7.72
8.98
11.31
12.83
15.37
12.76
10.27
12.76
8.35
78
14.47
Payout ratio%
27.40
29.65
28.71
30.59
29.24
27.57
29.85
29.15
31.63
31.41
5.26
29.85
29.44
56
61.40
Shares (diluted)M
55.73
59.15
56.51
55.60
57.35
58.96
63.32
60.76
54.98
49.42
61.58
(2.93%)
(1.86%)
72
2.76
Buyback yield%
9.49
6.89
7.72
9.95
8.27
9.63
7.28
10.21
9.87
7.55
11.74
9.63
8.88
80
0.763
D/E ratiox
0.391
0.351
0.379
0.353
0.338
0.371
0.325
0.309
0.296
0.306
1.401
0.309
0.345
91
4.194
Enterprise value¥B
4.817
5.427
6.276
7.287
8.494
9.821
10.52
10.63
10.22
11.80
1.694
6.79%
10.33%
93
5.518
LT debt¥B
0.956
1.123
1.245
1.473
1.553
1.634
1.645
1.885
2.166
2.292
4.513
8.10%
8.96%
27
Revenue
¥5.661B
8.75%
1.00×
Cost of revenue
¥3.047B
8.72%
1.00×
Operating expenses
¥670.5M
8.18%
0.95×
Goodwill & intangibles
16.31%