0.523
Revenue¥B
3.352
3.478
3.507
3.610
3.754
3.906
4.063
4.137
4.181
4.364
0.562
3.06%
2.81%
13
24.63
Revenue growth%
11.30
9.54
10.19
11.15
11.59
14.33
16.01
13.46
12.72
10.45
15.18
13.46
11.45
73
24.28
Gross margin%
20.16
19.42
21.34
23.71
22.29
23.82
25.96
26.52
28.72
29.30
23.61
26.52
23.77
12
25.47
Operating margin%
9.02
10.61
7.77
7.53
7.53
5.25
2.91
1.02
0.40
2.87
12.30
2.87
6.39
71
2.30
Net margin%
34.75
35.08
36.97
34.43
33.69
36.08
33.53
30.72
31.71
32.74
12.98
32.74
34.06
18
37.73
P/E ratio (avg)x
23.81
23.02
20.89
21.53
19.24
19.97
18.32
18.92
17.65
16.36
36.35
18.32
19.60
64
26.74
EV/EBITx
7.300
7.627
7.041
6.778
7.059
7.508
7.026
7.061
7.378
6.511
25.06
7.061
7.060
48
6.69
FCF yield (avg)%
26.56
29.34
31.03
33.37
34.00
35.43
32.45
32.74
31.65
29.65
5.34
32.45
32.05
77
2.01
FCF margin%
24.05
25.60
26.56
28.87
29.83
29.07
30.22
29.60
31.80
34.60
2.55
30.22
29.34
86
1.001
FCF / Net incomex
0.564
0.656
0.694
0.805
0.774
0.756
0.851
0.938
0.973
1.004
0.380
0.938
0.790
41
20.43
ROIC%
2.79
2.61
3.04
4.57
6.93
7.29
5.00
3.72
5.12
7.52
2.13
5.12
4.79
89
26.08
Return on equity%
19.40
21.15
21.40
24.05
23.57
26.49
25.46
23.24
24.30
24.92
2.93
24.92
23.81
42
7.90
Return on assets%
5.20
2.62
4.75
4.79
4.36
6.76
8.59
8.74
10.74
8.04
6.82
8.59
5.98
80
19.27
EPS¥
14.06
13.68
13.71
15.90
15.00
14.98
14.14
14.79
16.05
16.76
20.12
2.25%
2.25%
—
6.50
EPS growth%
9.92
9.41
9.68
11.78
10.95
13.04
14.73
15.05
15.31
15.68
3.43
15.05
12.41
80
16.59
Bookvalue per sh¥
12.98
13.79
12.77
11.34
12.30
13.58
14.05
14.82
15.88
15.24
3.75
4.38%
2.65%
—
15.01
FCF per share¥
24.78
25.91
29.84
30.00
29.24
30.53
33.35
35.63
35.87
39.26
4.61
6.07%
4.71%
—
14.09
Dividend per sh¥
19.97
18.98
20.09
21.20
23.05
25.59
25.68
27.92
30.98
31.45
8.27
6.41%
4.74%
—
2.16
Div yield (avg)%
10.16
10.85
13.55
14.25
17.03
15.48
18.40
15.93
13.02
12.53
28.76
15.48
13.90
12
19.87
Payout ratio%
23.44
21.07
19.86
20.37
21.22
20.76
22.98
21.30
21.66
23.55
26.97
21.66
21.26
76
188.5
Shares (diluted)M
171.1
164.9
146.0
153.4
141.0
136.1
136.0
136.1
151.2
135.7
191.5
(0.77%)
(1.89%)
70
25.06
Buyback yield%
21.80
22.07
22.14
24.48
25.90
28.78
26.51
28.43
30.59
32.44
17.40
28.78
26.21
35
0.286
D/E ratiox
1.595
1.423
1.490
1.293
1.400
1.262
1.304
1.329
1.435
1.466
0.381
1.329
1.412
65
0.892
Enterprise value¥B
6.411
7.401
7.233
7.640
7.874
8.472
9.383
10.68
11.72
11.82
5.315
8.47%
6.18%
36
1.677
LT debt¥B
0.571
0.513
0.510
0.483
0.443
0.482
0.450
0.467
0.442
0.383
1.188
(2.86%)
(3.87%)
78
Revenue
¥4.364B
2.81%
1.00×
Cost of revenue
¥2.475B
3.01%
1.02×
Operating expenses
¥512.0M
2.45%
0.97×
Goodwill & intangibles
15.44%