1.606
Revenue¥B
0.986
1.064
1.153
1.253
1.338
1.449
1.523
1.648
1.779
1.891
1.662
7.16%
7.41%
7
23.70
Revenue growth%
19.83
17.86
18.15
20.16
21.29
21.45
22.94
20.75
22.19
20.23
11.28
21.45
20.49
74
14.28
Gross margin%
10.23
9.75
8.15
7.31
8.52
6.22
9.05
6.51
9.20
8.07
29.56
8.07
8.34
90
27.81
Operating margin%
11.27
11.63
10.16
12.69
14.65
14.17
14.14
12.98
14.70
12.62
7.64
14.14
12.83
7
7.78
Net margin%
20.17
23.15
23.47
21.12
19.75
21.34
21.82
21.14
21.47
20.14
25.84
21.34
21.24
7
18.20
P/E ratio (avg)x
35.14
35.14
38.47
42.68
41.72
41.76
37.43
35.98
39.78
40.24
31.54
39.78
39.12
43
16.28
EV/EBITx
19.63
17.50
18.67
17.48
16.47
14.91
15.54
17.04
17.14
18.86
7.212
17.04
17.31
77
29.95
FCF yield (avg)%
21.49
22.19
20.35
22.84
23.74
25.57
26.29
24.93
24.82
24.73
20.16
24.93
24.23
39
19.72
FCF margin%
13.94
14.89
14.48
12.44
11.70
11.00
8.40
9.57
12.36
11.55
20.01
11.00
12.03
71
1.731
FCF / Net incomex
1.879
2.035
2.224
2.632
2.943
2.836
3.116
3.048
3.507
4.125
0.217
3.116
2.890
95
7.38
ROIC%
14.35
14.21
12.16
9.27
11.34
9.78
9.00
9.58
7.14
7.35
23.99
9.00
9.68
36
10.48
Return on equity%
27.84
30.38
27.57
25.94
23.51
26.11
27.82
25.35
26.27
28.58
30.00
26.27
26.92
19
23.95
Return on assets%
24.55
27.00
24.20
26.36
27.49
24.59
22.18
21.56
20.01
21.43
4.68
21.56
24.38
62
81.98
EPS¥
23.70
25.31
26.76
28.82
26.92
24.63
24.65
26.92
24.55
24.91
88.70
(1.55%)
1.25%
—
17.64
EPS growth%
23.41
23.26
24.47
21.52
19.55
20.20
20.00
17.59
19.49
17.26
29.44
19.49
20.10
61
38.49
Bookvalue per sh¥
97.10
89.95
101.24
115.18
130.36
125.45
128.28
119.28
113.46
122.60
35.06
(1.22%)
3.08%
—
93.20
FCF per share¥
79.26
77.43
76.08
74.53
68.87
68.97
78.52
86.72
95.98
102.40
59.65
8.26%
2.99%
—
57.27
Dividend per sh¥
54.35
62.76
60.58
60.19
58.88
68.16
67.97
73.78
76.99
87.63
70.04
8.28%
5.63%
—
16.38
Div yield (avg)%
17.72
18.28
15.42
17.53
16.50
14.07
16.61
17.82
18.58
19.73
20.52
17.82
17.62
54
2.54
Payout ratio%
22.82
25.75
26.23
29.03
29.14
30.51
29.32
30.64
28.97
27.45
13.80
29.32
29.00
68
10.85
Shares (diluted)M
18.08
19.17
20.84
22.44
23.55
26.71
26.23
28.83
31.64
31.12
11.22
5.73%
6.79%
68
24.09
Buyback yield%
16.44
15.31
13.15
12.58
12.57
13.20
14.70
13.15
13.86
13.33
10.94
13.33
13.27
44
1.703
D/E ratiox
2.213
2.487
2.429
2.486
2.770
2.514
2.576
2.597
2.390
2.362
1.564
2.514
2.486
72
0.921
Enterprise value¥B
0.189
0.205
0.195
0.205
0.229
0.218
0.240
0.267
0.307
0.348
1.133
8.76%
6.74%
49
0.789
LT debt¥B
1.587
1.709
1.823
1.749
1.747
1.617
1.742
1.690
1.786
1.683
0.172
(0.75%)
0.65%
7
Revenue
¥1.891B
7.41%
1.00×
Cost of revenue
¥1.242B
7.52%
1.01×
Operating expenses
¥278.7M
6.99%
0.96×
Cash and investments
18.74%
Goodwill & intangibles
16.27%