0.921
Revenue¥B
1.215
1.306
1.430
1.564
1.675
1.837
1.989
2.180
2.325
2.508
0.967
8.41%
8.38%
17
19.65
Revenue growth%
5.87
3.76
6.49
6.45
4.36
5.21
7.35
6.01
7.83
6.41
10.39
6.41
6.21
36
28.00
Gross margin%
8.38
6.53
7.11
6.20
5.23
7.92
6.88
6.55
8.29
7.07
26.93
7.07
6.98
57
23.61
Operating margin%
34.87
37.71
38.36
40.90
38.96
40.18
39.19
39.21
39.45
38.05
7.32
39.21
39.07
44
23.24
Net margin%
29.74
32.08
32.01
31.69
34.08
31.26
32.36
31.71
28.97
27.69
9.41
31.26
31.70
16
36.90
P/E ratio (avg)x
15.81
14.81
14.78
14.56
14.78
16.13
17.29
17.89
17.34
19.03
6.170
17.34
15.97
68
34.41
EV/EBITx
28.24
25.86
29.14
29.39
29.15
29.43
27.74
26.68
26.24
26.78
34.32
26.78
27.99
43
17.63
FCF yield (avg)%
23.16
26.15
23.74
21.26
23.75
26.75
29.13
28.28
27.92
28.28
25.73
28.28
26.45
32
16.63
FCF margin%
4.48
4.05
3.80
2.64
0.40
0.40
0.40
0.40
0.40
0.40
22.34
0.40
0.40
24
0.568
FCF / Net incomex
0.744
0.834
0.863
1.030
1.137
1.137
1.258
1.380
1.532
1.570
0.825
1.380
1.137
87
22.93
ROIC%
23.77
26.69
28.88
27.23
25.23
23.24
20.94
23.85
21.55
19.34
25.61
21.55
23.81
53
20.73
Return on equity%
26.08
25.17
24.71
25.74
26.10
26.85
24.07
22.66
21.75
21.68
13.00
22.66
24.94
75
5.81
Return on assets%
14.36
12.69
11.48
14.19
13.97
14.13
15.15
14.34
15.48
18.46
14.98
15.15
14.26
78
43.17
EPS¥
26.44
29.91
33.62
35.61
38.92
39.51
36.86
35.23
32.63
32.90
44.42
(3.30%)
2.79%
—
17.72
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.52
2.33
4.81
7.57
10.42
24.68
4.81
0.46
60
94.80
Bookvalue per sh¥
78.50
73.31
78.83
82.97
94.00
105.88
105.06
108.11
116.12
124.82
58.63
5.84%
6.30%
—
17.85
FCF per share¥
30.02
29.62
28.70
31.70
33.82
31.80
36.71
35.79
41.37
47.16
14.80
6.87%
4.79%
—
74.89
Dividend per sh¥
110.63
109.88
115.89
123.82
130.62
132.42
140.08
129.79
121.20
118.17
22.60
(1.98%)
1.19%
—
28.57
Div yield (avg)%
4.76
2.35
5.28
3.78
6.73
6.06
4.81
4.38
5.99
3.57
13.11
4.81
4.79
29
8.65
Payout ratio%
17.87
18.29
17.46
19.94
21.22
23.32
24.41
22.88
23.08
24.47
17.38
23.32
22.05
76
5.865
Shares (diluted)M
3.868
3.453
3.290
2.889
2.825
3.116
2.866
2.736
2.905
2.574
5.642
(1.85%)
(3.74%)
79
13.21
Buyback yield%
18.96
19.25
18.88
17.69
20.62
18.71
18.96
18.10
15.96
16.25
15.29
18.10
18.79
54
0.497
D/E ratiox
1.832
1.745
1.969
1.952
2.157
2.085
2.452
2.490
2.635
2.790
1.546
2.490
2.121
88
1.321
Enterprise value¥B
0.754
0.858
0.870
0.943
1.100
1.240
1.234
1.221
1.305
1.491
1.443
6.26%
6.59%
36
1.909
LT debt¥B
0.948
0.891
1.018
1.064
1.067
1.033
1.029
0.954
0.999
1.054
0.536
(0.24%)
1.68%
58
Revenue
¥2.508B
8.38%
1.00×
Cost of revenue
¥1.515B
8.61%
1.02×
Operating expenses
¥615.5M
8.26%
0.99×
Goodwill & intangibles
14.51%