15.65
Revenue¥B
62.39
67.89
74.12
80.35
87.74
93.62
102.0
109.0
115.6
127.1
17.03
7.69%
8.01%
45
3.62
Revenue growth%
13.84
11.83
13.15
14.61
11.89
13.30
14.23
12.56
10.18
9.15
18.71
12.56
12.85
37
2.65
Gross margin%
21.44
23.21
20.28
20.70
19.11
18.25
19.07
18.58
16.73
14.78
27.71
18.25
19.09
20
12.44
Operating margin%
13.29
11.79
9.46
10.61
8.66
10.34
9.60
11.31
9.47
6.92
13.25
9.60
9.97
24
2.99
Net margin%
13.62
16.00
15.11
12.92
13.38
13.49
15.50
13.09
14.99
16.53
10.50
14.99
14.30
37
22.62
P/E ratio (avg)x
26.88
30.32
33.41
37.85
35.34
37.21
38.25
35.65
36.29
34.52
11.42
36.29
35.50
66
22.87
EV/EBITx
37.10
40.99
44.26
44.69
51.86
59.46
63.24
74.81
84.95
99.62
15.38
74.81
55.66
73
19.51
FCF yield (avg)%
6.31
4.15
4.50
2.31
0.84
0.40
2.80
3.96
3.79
4.04
16.66
3.79
3.87
78
18.39
FCF margin%
28.33
28.37
30.66
30.92
33.50
33.19
32.47
34.02
32.12
34.00
5.89
33.19
32.29
26
1.270
FCF / Net incomex
2.017
2.147
2.422
2.679
2.577
2.407
2.583
2.827
2.958
2.843
0.356
2.827
2.580
37
8.56
ROIC%
10.31
9.55
9.43
11.34
10.11
12.95
11.31
13.92
11.25
14.24
21.15
12.95
11.28
72
11.43
Return on equity%
28.50
30.94
32.61
32.74
34.47
32.32
31.73
31.21
30.47
28.52
19.01
31.21
31.47
54
22.76
Return on assets%
12.61
10.96
13.57
12.93
13.12
13.67
11.05
11.08
13.30
14.61
14.88
13.30
13.02
41
62.70
EPS¥
32.71
28.71
27.85
27.18
23.31
21.70
21.15
21.41
23.14
20.94
65.90
(2.12%)
(3.74%)
—
29.54
EPS growth%
27.60
28.66
28.82
29.54
32.39
35.36
35.43
35.81
37.94
37.83
12.14
35.81
33.87
92
66.16
Bookvalue per sh¥
136.88
156.18
166.36
170.61
190.10
185.82
178.87
192.79
193.61
201.33
90.43
1.15%
5.08%
—
44.33
FCF per share¥
145.26
142.19
153.95
168.04
164.81
182.03
205.36
200.33
204.10
241.39
75.40
7.93%
7.00%
—
89.04
Dividend per sh¥
21.00
22.58
20.77
23.21
24.93
23.76
23.90
25.67
25.19
26.01
51.59
0.85%
2.38%
—
22.13
Div yield (avg)%
10.48
11.27
10.86
7.95
7.40
8.67
8.49
11.16
12.94
14.67
4.24
11.16
10.67
72
28.36
Payout ratio%
18.30
18.00
19.08
18.75
19.02
18.60
21.01
20.58
18.18
21.12
16.67
20.58
18.88
19
1.543
Shares (diluted)B
1.551
1.715
1.860
1.933
2.052
2.132
2.084
2.373
2.629
2.898
1.587
7.15%
5.78%
48
9.07
Buyback yield%
24.24
22.05
23.14
21.63
23.92
23.69
25.26
22.98
21.68
23.46
13.22
23.46
23.30
52
0.399
D/E ratiox
0.832
0.872
0.826
0.769
0.788
0.779
0.788
0.832
0.791
0.798
0.111
0.791
0.794
39
59.90
Enterprise value¥B
75.94
75.69
69.66
59.90
58.19
53.52
47.35
42.26
42.28
38.86
18.16
(7.76%)
(7.92%)
24
83.18
LT debt¥B
30.38
30.84
29.95
33.91
33.78
32.57
36.35
39.50
40.07
36.67
57.02
1.65%
2.51%
55
Revenue
¥127.1B
8.01%
1.00×
Cost of revenue
¥88.98B
8.01%
1.00×
Operating expenses
¥26.85B
7.93%
0.99×