1.820
Revenue¥B
1.410
1.495
1.631
1.751
1.936
2.068
2.229
2.437
2.623
2.825
1.870
7.85%
7.98%
18
3.04
Revenue growth%
26.50
26.61
27.46
29.07
28.68
29.41
27.45
25.94
23.34
21.08
12.50
25.94
27.03
75
15.77
Gross margin%
19.90
19.49
19.63
21.50
24.02
22.04
24.96
25.61
25.69
27.87
3.71
25.61
23.03
30
2.30
Operating margin%
12.94
14.25
12.06
9.36
9.68
6.88
5.79
5.79
6.72
5.48
12.06
5.79
8.12
21
21.10
Net margin%
29.24
31.02
32.03
30.64
33.47
31.29
34.00
36.35
36.53
34.76
21.82
34.76
32.75
38
9.561
P/E ratio (avg)x
21.18
22.21
19.90
21.91
24.69
24.86
28.08
31.55
34.25
36.17
20.97
31.55
24.78
14
23.10
EV/EBITx
13.80
14.14
12.40
11.24
12.22
10.95
10.10
10.81
11.80
11.64
11.96
10.95
11.72
19
7.23
FCF yield (avg)%
10.78
10.16
11.63
14.35
14.42
17.22
19.80
18.73
17.27
16.76
3.30
17.27
15.59
85
5.53
FCF margin%
0.40
3.29
0.40
0.40
0.40
0.40
1.57
0.89
0.40
0.40
29.40
0.40
0.40
27
0.266
FCF / Net incomex
1.294
1.411
1.451
1.569
1.715
1.544
1.528
1.387
1.391
1.257
1.760
1.391
1.431
35
2.26
ROIC%
21.92
22.18
20.11
23.02
21.20
22.06
19.36
20.60
22.26
23.91
8.39
22.06
21.99
10
20.19
Return on equity%
23.88
26.83
25.02
22.47
21.67
22.43
25.06
25.37
26.74
24.80
12.15
25.06
24.91
68
12.99
Return on assets%
0.40
0.40
0.40
2.56
5.48
2.67
0.44
0.40
0.40
0.40
25.55
0.40
0.40
43
24.81
EPS¥
10.98
10.43
11.43
11.23
12.23
13.35
14.47
13.55
14.91
17.19
27.19
7.03%
5.09%
—
19.45
EPS growth%
6.48
6.56
9.10
9.17
11.21
13.06
13.47
11.95
9.12
12.09
13.17
12.09
10.19
62
9.79
Bookvalue per sh¥
21.77
22.95
26.60
29.38
31.96
36.74
41.74
45.21
52.77
54.03
26.34
11.07%
10.18%
—
19.78
FCF per share¥
15.00
17.02
17.84
19.95
19.45
19.48
20.55
23.91
27.43
31.25
25.95
9.95%
7.67%
—
6.03
Dividend per sh¥
20.44
23.02
26.95
29.47
28.18
32.05
37.73
37.65
39.86
40.76
18.85
7.66%
6.81%
—
7.88
Div yield (avg)%
22.03
24.22
26.01
24.78
25.96
26.62
25.66
27.05
25.96
23.95
4.47
25.96
25.81
34
6.85
Payout ratio%
18.42
20.17
20.97
22.18
21.89
23.49
23.21
22.34
23.53
25.58
22.00
23.49
22.26
86
20.28
Shares (diluted)M
16.48
15.93
15.80
14.82
15.44
16.62
16.50
15.57
14.29
15.43
19.54
(0.01%)
(0.94%)
40
27.75
Buyback yield%
10.84
9.95
10.97
11.39
13.47
12.68
12.19
12.46
11.31
10.35
22.79
12.19
11.35
23
1.018
D/E ratiox
1.885
1.972
1.942
1.692
1.585
1.346
1.357
1.379
1.381
1.330
0.502
1.357
1.483
75
1.569
Enterprise value¥B
0.712
0.773
0.839
0.801
0.756
0.821
0.817
0.785
0.743
0.756
1.613
(0.01%)
(0.72%)
15
1.565
LT debt¥B
1.217
1.108
1.139
1.081
1.125
1.231
1.322
1.247
1.377
1.273
1.107
2.50%
(0.64%)
87
Revenue
¥2.825B
7.98%
1.00×
Cost of revenue
¥1.782B
8.28%
1.03×
Operating expenses
¥508.1M
7.66%
0.97×
Goodwill & intangibles
14.91%