5.105
Revenue¥B
71.06
72.08
72.36
73.50
75.14
78.99
79.29
81.74
84.79
87.95
5.517
3.20%
2.36%
62
7.20
Revenue growth%
35.68
34.25
36.67
36.15
38.47
40.72
43.37
44.25
42.55
42.11
21.47
42.55
39.59
77
5.42
Gross margin%
9.74
9.15
6.39
8.19
5.95
3.01
4.20
6.58
7.98
6.13
13.72
6.13
6.49
43
8.94
Operating margin%
30.26
30.22
29.33
30.20
28.54
27.89
26.63
28.94
29.94
30.43
14.75
28.94
29.64
68
18.74
Net margin%
23.06
20.59
17.78
15.17
16.51
18.18
15.19
14.06
16.11
19.05
6.95
16.11
17.14
51
29.74
P/E ratio (avg)x
27.04
26.12
24.68
24.85
26.58
25.06
21.52
21.32
18.95
20.20
20.61
21.32
24.77
71
17.51
EV/EBITx
8.636
10.39
11.50
12.68
15.15
15.18
15.95
17.36
19.24
21.08
11.80
17.36
15.16
86
8.63
FCF yield (avg)%
23.84
21.61
22.79
24.95
27.12
25.84
28.34
29.26
27.24
28.10
23.79
28.10
26.48
73
26.92
FCF margin%
13.56
13.67
11.37
11.26
11.44
8.91
7.23
8.22
10.57
12.47
25.35
8.91
11.32
78
1.567
FCF / Net incomex
2.349
2.429
2.653
2.906
3.257
3.305
3.425
3.570
3.399
3.676
1.711
3.425
3.281
22
13.31
ROIC%
29.25
29.14
31.75
34.41
36.76
35.37
37.69
39.87
41.41
40.03
21.56
39.87
36.06
29
9.01
Return on equity%
28.24
28.53
30.42
28.93
31.16
34.07
33.06
31.14
33.90
32.09
13.89
33.06
31.15
11
17.28
Return on assets%
15.85
18.13
16.83
19.42
21.68
21.40
22.02
19.40
21.46
22.27
2.33
21.46
20.41
56
73.58
EPS¥
47.93
53.65
60.15
58.49
58.94
58.98
55.76
52.52
56.80
59.44
79.48
0.17%
1.12%
—
17.73
EPS growth%
8.35
6.23
3.45
1.11
3.74
2.95
4.45
2.10
2.49
0.40
16.66
2.49
3.20
81
40.46
Bookvalue per sh¥
71.11
65.42
59.46
61.32
60.50
58.09
52.05
48.11
45.81
39.84
104.07
(8.02%)
(5.48%)
—
106.81
FCF per share¥
47.55
46.09
50.48
48.33
53.71
61.09
68.03
73.87
73.95
67.35
88.14
4.63%
4.67%
—
95.44
Dividend per sh¥
46.11
48.17
51.44
48.30
47.26
41.72
42.12
39.13
34.94
37.91
129.96
(4.31%)
(1.34%)
—
14.70
Div yield (avg)%
17.57
17.14
18.24
18.65
20.66
18.43
18.66
20.75
23.66
22.17
6.60
20.75
18.66
68
13.66
Payout ratio%
25.69
23.48
21.73
20.17
20.06
18.48
18.44
16.27
17.31
14.62
20.20
17.31
19.27
63
432.6
Shares (diluted)M
467.3
519.7
572.8
586.7
653.4
661.4
701.6
782.6
819.0
858.6
427.7
5.62%
7.02%
90
16.04
Buyback yield%
3.07
4.96
6.61
5.03
7.54
9.81
7.54
6.64
7.81
6.10
7.12
7.54
6.63
31
0.292
D/E ratiox
0.445
0.397
0.415
0.403
0.414
0.407
0.356
0.311
0.315
0.283
0.475
0.315
0.400
28
82.36
Enterprise value¥B
74.26
78.24
78.03
86.30
84.99
94.04
94.07
103.6
93.55
85.77
90.50
0.18%
1.32%
39
26.80
LT debt¥B
27.03
31.15
33.00
36.66
38.34
40.63
43.23
47.88
50.20
53.63
62.24
6.94%
8.58%
91
Revenue
¥87.95B
2.36%
1.00×
Cost of revenue
¥40.26B
2.46%
1.01×
Operating expenses
¥19.78B
2.29%
0.99×
Goodwill & intangibles
15.48%