1.539
Revenue¥B
3.556
3.610
3.691
3.739
3.819
3.934
4.061
4.179
4.206
4.388
1.655
2.82%
2.25%
47
20.71
Revenue growth%
10.26
12.26
11.39
9.88
9.30
10.37
9.78
10.79
12.91
11.81
26.00
10.79
10.58
68
29.31
Gross margin%
31.59
29.86
31.94
32.29
32.15
34.52
31.58
30.55
31.56
29.72
8.65
31.56
31.58
11
2.97
Operating margin%
15.20
16.02
16.98
14.24
13.60
15.23
17.50
16.15
14.37
13.01
14.30
15.23
15.21
23
15.58
Net margin%
12.49
13.92
12.08
9.82
10.15
7.56
5.03
3.49
2.75
4.72
5.14
4.72
8.69
85
30.68
P/E ratio (avg)x
21.65
22.92
25.37
27.42
30.34
27.38
27.83
25.76
27.02
29.19
33.14
27.38
27.20
12
14.52
EV/EBITx
21.11
21.95
23.22
22.58
19.65
20.65
21.82
23.72
20.95
20.82
24.30
20.95
21.47
47
17.48
FCF yield (avg)%
22.96
24.52
24.43
24.10
23.39
23.59
22.48
24.87
26.74
28.29
3.87
24.87
24.27
47
24.19
FCF margin%
18.22
20.84
19.00
21.84
20.82
22.61
24.35
24.02
25.01
22.28
16.99
24.02
22.06
26
0.535
FCF / Net incomex
0.422
0.465
0.490
0.469
0.428
0.426
0.418
0.452
0.495
0.517
1.363
0.452
0.458
79
12.09
ROIC%
4.56
6.25
4.57
5.16
6.52
8.01
8.37
7.07
8.31
6.09
26.81
8.01
6.39
85
3.95
Return on equity%
28.69
28.57
31.04
28.63
28.73
26.63
26.13
23.64
24.89
25.13
14.46
25.13
27.60
64
26.07
Return on assets%
8.28
5.60
7.24
9.27
11.99
12.17
9.74
10.44
13.21
12.41
26.55
12.17
10.09
28
33.18
EPS¥
45.93
44.02
42.89
42.39
44.35
48.52
42.82
43.85
40.54
44.29
37.09
(0.03%)
(1.18%)
—
16.41
EPS growth%
7.42
8.74
6.38
4.36
4.82
7.24
4.46
2.81
5.00
3.09
4.89
4.46
4.91
81
29.25
Bookvalue per sh¥
65.67
72.67
71.21
76.40
77.84
86.48
99.11
114.03
115.79
137.21
29.50
12.01%
7.95%
—
22.13
FCF per share¥
40.47
41.68
41.13
41.03
41.92
43.79
45.40
47.41
41.93
36.48
55.14
(2.74%)
(1.92%)
—
19.68
Dividend per sh¥
77.82
85.72
88.17
104.54
104.23
116.59
117.16
119.74
128.41
148.20
19.60
7.29%
6.75%
—
14.81
Div yield (avg)%
15.09
15.02
12.32
11.71
13.46
11.19
11.06
8.28
6.88
4.97
24.19
8.28
11.45
16
3.34
Payout ratio%
8.98
8.96
6.66
6.59
8.98
6.21
8.91
10.60
12.06
13.33
12.75
10.60
8.97
95
29.94
Shares (diluted)M
30.12
33.90
34.58
38.11
36.85
34.48
35.45
36.81
37.41
34.95
30.37
(1.05%)
2.18%
80
27.71
Buyback yield%
12.19
9.29
12.03
13.64
15.80
18.36
20.20
22.51
23.89
20.94
16.04
20.94
17.08
64
1.180
D/E ratiox
1.250
1.465
1.665
1.926
2.031
2.302
2.229
2.477
2.443
2.500
1.280
2.443
2.130
10
2.552
Enterprise value¥B
1.086
1.192
1.278
1.258
1.262
1.240
1.263
1.255
1.429
1.428
1.466
2.51%
2.59%
26
0.646
LT debt¥B
0.636
0.718
0.805
0.898
1.021
1.235
1.458
1.613
1.838
1.993
3.444
14.32%
12.13%
56
Revenue
¥4.388B
2.25%
1.00×
Cost of revenue
¥3.072B
2.25%
1.00×
Operating expenses
¥883.7M
2.24%
1.00×
Goodwill & intangibles
20.73%