10.01
Revenue¥B
7.659
8.164
8.461
9.184
9.939
10.59
11.44
11.86
12.58
13.33
10.53
6.04%
6.09%
36
9.41
Revenue growth%
21.64
18.94
18.76
16.92
16.94
18.79
19.74
22.17
19.96
21.75
25.25
19.96
19.34
64
7.20
Gross margin%
16.09
19.02
20.34
17.38
16.04
13.68
16.10
15.40
13.73
12.05
7.41
13.73
16.06
42
3.49
Operating margin%
6.87
4.12
3.23
4.82
4.22
5.46
4.25
5.80
5.65
5.56
20.32
5.56
5.14
41
25.13
Net margin%
21.97
21.38
22.34
22.73
20.56
18.74
15.84
17.99
20.93
22.16
14.81
18.74
21.16
77
21.96
P/E ratio (avg)x
23.19
24.15
24.09
24.59
26.47
27.79
29.88
29.77
30.51
26.56
13.24
29.77
26.51
43
21.48
EV/EBITx
6.669
7.060
7.251
6.842
6.155
5.553
5.497
5.142
4.608
4.892
8.114
5.142
5.854
16
26.90
FCF yield (avg)%
28.62
28.40
31.29
33.92
31.77
29.67
27.29
27.30
28.96
28.36
16.56
28.36
28.79
7
10.43
FCF margin%
29.36
26.84
28.40
27.60
30.37
32.06
29.14
30.53
31.53
29.75
11.48
30.53
29.55
48
0.848
FCF / Net incomex
0.306
0.271
0.277
0.291
0.294
0.269
0.283
0.242
0.240
0.206
1.534
0.242
0.274
29
20.65
ROIC%
1.17
0.40
2.69
0.57
0.40
0.40
0.99
0.40
1.54
3.82
20.47
0.99
0.78
58
6.20
Return on equity%
5.10
7.13
4.37
6.75
9.39
8.31
10.36
13.01
11.80
9.94
8.45
10.36
8.85
8
21.66
Return on assets%
11.56
9.46
8.92
6.89
9.85
12.81
14.82
17.76
15.44
12.68
29.09
14.82
12.12
94
109.59
EPS¥
60.21
62.65
71.12
75.71
85.39
98.23
100.25
112.32
108.66
107.05
112.33
4.62%
5.63%
—
11.05
EPS growth%
22.49
22.87
25.11
26.39
26.53
26.28
25.05
24.99
22.49
24.60
23.11
24.99
25.02
21
40.46
Bookvalue per sh¥
65.54
63.21
62.11
68.31
65.10
72.63
65.10
59.65
57.76
58.20
114.85
(2.22%)
(0.28%)
—
80.93
FCF per share¥
34.46
32.55
34.39
37.16
40.62
38.48
36.35
39.69
37.34
41.07
65.49
0.22%
2.33%
—
25.73
Dividend per sh¥
89.62
82.19
87.21
90.27
99.35
97.50
100.13
94.82
101.66
96.72
127.51
(0.54%)
1.76%
—
25.37
Div yield (avg)%
33.69
32.55
33.13
34.44
33.32
30.89
28.07
29.31
31.99
30.30
20.09
30.30
32.27
62
12.06
Payout ratio%
23.65
21.98
23.92
22.40
20.66
20.06
21.17
20.91
22.86
23.43
13.74
21.17
22.19
72
40.80
Shares (diluted)M
43.61
38.35
35.32
32.79
27.77
25.64
26.45
24.12
21.12
22.74
41.55
(3.92%)
(5.90%)
69
14.20
Buyback yield%
16.99
18.12
20.06
19.56
18.95
19.15
16.53
17.77
17.09
19.23
17.40
17.77
18.53
56
1.160
D/E ratiox
0.431
0.448
0.438
0.453
0.444
0.421
0.421
0.384
0.337
0.369
0.421
0.384
0.426
30
12.99
Enterprise value¥B
10.56
9.908
8.780
8.725
7.769
7.806
7.140
7.004
7.736
6.880
7.031
(2.40%)
(4.76%)
29
11.74
LT debt¥B
2.913
2.833
2.721
2.801
2.987
3.249
3.259
3.462
3.548
3.451
1.521
2.93%
1.35%
34
Revenue
¥13.33B
6.09%
1.00×
Cost of revenue
¥7.287B
6.17%
1.01×
Operating expenses
¥2.716B
6.00%
0.99×
Goodwill & intangibles
17.75%