1.462
Revenue¥B
2.465
2.491
2.572
2.594
2.626
2.613
2.699
2.696
2.704
2.748
1.492
0.92%
1.06%
62
8.53
Revenue growth%
20.92
18.52
21.17
22.37
19.75
21.43
19.43
19.79
21.07
18.22
19.44
19.79
20.36
91
7.26
Gross margin%
28.50
31.21
28.48
27.04
24.21
24.59
22.56
24.62
21.77
20.16
10.83
22.56
24.60
8
6.43
Operating margin%
11.25
8.28
8.43
9.81
10.50
12.69
15.41
12.58
11.07
13.70
27.40
12.69
11.16
83
8.83
Net margin%
9.07
7.15
7.53
8.30
10.92
13.06
13.00
13.62
13.51
10.84
24.76
13.06
10.88
57
32.24
P/E ratio (avg)x
43.17
50.69
58.15
55.86
64.72
61.04
63.67
68.73
69.75
66.07
15.30
66.07
62.36
83
13.46
EV/EBITx
19.21
16.97
16.13
17.51
17.72
17.58
17.74
16.07
17.29
18.39
10.44
17.58
17.55
25
10.54
FCF yield (avg)%
16.38
18.73
16.23
14.33
14.43
11.88
12.14
10.21
8.18
9.58
28.19
10.21
13.23
58
7.08
FCF margin%
19.62
19.18
21.15
18.77
17.77
20.36
23.06
23.22
22.39
25.19
3.99
23.06
20.75
58
0.685
FCF / Net incomex
1.246
1.330
1.323
1.409
1.389
1.438
1.351
1.465
1.307
1.316
0.635
1.351
1.340
8
25.99
ROIC%
9.04
11.73
11.98
12.91
12.08
12.52
13.40
11.41
10.72
8.91
11.14
11.41
11.85
66
6.97
Return on equity%
15.30
17.82
15.50
12.67
12.40
10.76
9.27
8.91
8.93
11.38
4.15
9.27
11.89
92
25.94
Return on assets%
11.28
13.57
15.96
13.12
11.03
9.83
11.20
13.09
13.55
14.25
11.30
13.09
13.10
66
400.43
EPS¥
342.27
387.50
433.93
437.94
410.16
457.94
520.78
580.41
548.00
622.86
418.13
8.71%
7.56%
—
29.63
EPS growth%
5.31
3.29
5.81
8.31
7.59
7.17
4.29
6.43
8.46
6.14
12.41
6.43
6.29
6
338.13
Bookvalue per sh¥
474.59
543.36
556.89
610.52
670.49
688.92
642.59
650.51
696.86
732.85
385.13
1.79%
4.80%
—
397.49
FCF per share¥
175.13
180.22
161.49
167.50
166.04
185.68
178.40
184.93
165.07
167.72
391.78
0.20%
(0.79%)
—
300.60
Dividend per sh¥
280.67
273.97
286.38
296.83
278.55
297.10
338.53
323.95
349.16
397.87
213.00
7.39%
4.46%
—
28.75
Div yield (avg)%
24.13
22.96
21.57
24.20
24.41
27.22
26.28
23.88
21.75
18.92
6.92
23.88
24.01
63
27.90
Payout ratio%
38.73
36.71
35.96
33.11
32.46
33.76
33.86
32.01
31.95
34.72
28.17
33.76
33.81
38
5.720
Shares (diluted)M
8.544
9.078
9.576
11.06
12.97
12.97
12.89
14.51
15.09
16.72
5.832
5.22%
7.38%
94
6.44
Buyback yield%
6.44
5.33
6.91
4.48
7.18
4.91
4.26
4.88
3.14
1.63
9.92
4.26
4.89
25
1.062
D/E ratiox
0.144
0.142
0.132
0.127
0.113
0.110
0.107
0.116
0.122
0.116
0.216
0.116
0.119
12
428.8
Enterprise value¥M
532.6
570.5
506.6
448.8
428.9
400.6
372.6
379.6
337.0
348.1
577.0
(4.09%)
(5.12%)
58
2.285
LT debt¥B
2.065
2.415
2.578
3.022
2.897
3.075
3.039
3.552
3.429
3.475
2.254
3.70%
6.94%
6
Revenue
¥2.748B
1.06%
1.00×
Cost of revenue
¥1.769B
0.94%
0.99×
Operating expenses
¥319.2M
1.35%
1.03×
Goodwill & intangibles
16.79%