1.921
Revenue¥B
17.50
18.14
18.91
19.16
20.13
21.04
22.06
23.11
24.23
25.13
2.050
4.54%
3.82%
45
7.00
Revenue growth%
14.56
13.33
11.88
12.72
11.38
9.88
7.33
8.75
7.25
6.47
19.34
7.33
10.63
82
2.90
Gross margin%
18.41
20.84
22.98
20.77
18.80
20.63
18.68
16.80
16.34
14.96
27.41
16.80
18.74
12
22.93
Operating margin%
25.40
24.92
27.29
25.41
25.41
24.76
23.63
23.41
24.56
22.96
9.28
23.63
24.84
49
11.08
Net margin%
19.00
17.16
16.44
14.09
12.92
14.35
15.61
13.31
12.95
12.85
7.67
13.31
14.22
33
22.47
P/E ratio (avg)x
7.761
7.845
7.881
8.663
8.590
8.719
8.159
8.888
8.427
9.488
13.60
8.719
8.509
19
9.078
EV/EBITx
6.552
5.676
6.080
5.263
4.689
4.464
4.445
4.733
4.199
4.206
11.92
4.445
4.711
12
10.03
FCF yield (avg)%
17.44
18.71
21.24
21.18
23.00
23.23
21.80
18.92
18.72
20.30
6.86
20.30
20.74
19
16.23
FCF margin%
10.08
7.37
5.63
5.79
7.63
4.99
3.30
6.04
6.98
8.03
13.58
6.04
6.51
19
0.736
FCF / Net incomex
1.400
1.425
1.482
1.614
1.807
2.000
1.958
1.998
2.013
2.022
0.570
2.000
1.882
75
11.57
ROIC%
26.80
29.67
31.89
32.12
29.57
30.71
28.11
28.83
28.48
29.47
18.65
28.83
29.52
77
12.41
Return on equity%
14.67
13.05
10.95
11.14
9.45
10.34
10.34
10.40
11.11
10.51
14.29
10.40
10.73
39
5.21
Return on assets%
25.18
25.22
23.65
25.30
27.06
25.18
27.21
29.08
30.60
28.54
19.90
28.54
26.18
35
218.08
EPS¥
120.50
112.53
114.64
101.73
98.34
91.70
92.59
97.41
89.25
82.81
232.04
(3.38%)
(3.85%)
—
20.92
EPS growth%
30.11
32.44
33.43
32.95
33.57
32.02
30.78
31.04
28.17
27.08
16.82
30.78
31.53
75
201.06
Bookvalue per sh¥
254.45
266.64
293.73
327.87
377.33
362.90
428.28
483.40
506.98
565.65
151.26
8.43%
7.78%
—
214.40
FCF per share¥
348.07
384.78
452.98
430.90
410.29
399.73
421.95
421.47
467.78
530.98
195.92
5.29%
5.50%
—
40.23
Dividend per sh¥
89.85
80.00
73.90
63.20
68.35
65.59
60.55
61.14
60.79
65.47
74.31
(0.86%)
(3.21%)
—
4.77
Div yield (avg)%
13.24
15.10
12.29
14.90
16.50
15.32
17.03
16.82
14.64
12.27
24.53
15.32
15.00
76
3.19
Payout ratio%
4.55
4.45
4.96
6.16
6.49
8.00
7.77
6.89
4.93
7.85
18.99
7.77
6.32
43
65.37
Shares (diluted)M
98.65
119.3
137.8
142.2
145.3
159.0
180.4
213.4
216.3
229.2
65.25
9.55%
10.22%
21
18.04
Buyback yield%
10.14
9.64
6.80
4.72
2.97
4.78
2.30
4.59
4.90
3.42
13.00
4.59
4.75
16
0.191
D/E ratiox
0.712
0.826
0.995
1.114
1.131
1.165
1.384
1.543
1.542
1.662
0.759
1.542
1.148
94
12.52
Enterprise value¥B
15.61
15.19
16.21
17.99
19.30
20.91
18.53
18.62
18.52
16.24
26.54
(3.39%)
1.49%
86
18.19
LT debt¥B
4.679
5.257
6.303
6.587
7.852
9.110
10.84
10.78
12.28
14.64
15.99
13.27%
13.70%
31
Revenue
¥25.13B
3.82%
1.00×
Cost of revenue
¥16.02B
3.68%
0.99×
Operating expenses
¥3.877B
3.98%
1.02×
Goodwill & intangibles
16.81%