2.929
Revenue¥B
1.549
1.646
1.769
1.838
1.940
2.064
2.184
2.354
2.546
2.746
3.265
7.19%
6.45%
31
4.48
Revenue growth%
24.87
22.03
22.27
20.73
23.51
25.60
23.56
22.76
20.47
20.68
9.19
22.76
22.51
61
6.53
Gross margin%
2.86
3.00
4.70
2.44
0.40
0.40
0.40
1.85
2.65
3.28
22.77
1.85
2.54
94
16.03
Operating margin%
7.65
6.13
8.63
9.95
11.34
10.03
11.86
13.34
12.15
12.51
6.03
12.15
10.68
64
22.20
Net margin%
23.83
23.30
23.45
21.42
19.17
17.69
15.91
17.90
19.93
21.82
13.26
17.90
20.67
57
8.177
P/E ratio (avg)x
59.12
60.02
68.85
67.90
76.45
76.32
75.87
82.62
77.01
85.20
19.78
77.01
76.09
60
9.344
EV/EBITx
14.76
14.29
14.70
14.24
13.87
13.03
12.16
10.74
10.13
8.701
13.96
10.74
13.45
7
10.98
FCF yield (avg)%
33.30
31.50
29.80
27.87
25.66
23.11
24.31
25.09
25.95
26.16
14.76
25.09
26.05
6
18.68
FCF margin%
29.44
29.64
30.80
28.45
29.65
29.75
26.92
27.79
25.14
28.12
15.42
27.79
28.95
53
0.355
FCF / Net incomex
1.230
1.203
1.374
1.334
1.372
1.524
1.531
1.577
1.721
2.021
0.582
1.577
1.449
76
26.29
ROIC%
3.46
1.78
2.16
0.40
0.40
0.40
2.54
2.06
2.34
3.07
9.92
2.34
2.11
72
16.09
Return on equity%
25.40
26.51
27.32
25.36
27.47
26.55
28.15
29.16
26.76
27.82
27.79
27.82
27.04
51
22.96
Return on assets%
22.10
23.34
21.27
18.30
18.91
19.65
18.06
15.83
13.45
12.03
28.86
15.83
18.60
54
40.92
EPS¥
19.27
17.60
18.01
20.13
18.29
17.90
18.51
19.79
18.55
16.83
43.81
(1.65%)
(1.77%)
—
14.25
EPS growth%
6.14
5.70
5.32
6.48
8.60
9.85
9.77
7.28
5.21
3.02
24.62
7.28
6.31
91
35.69
Bookvalue per sh¥
26.86
27.51
29.26
32.38
32.95
35.77
38.80
43.14
48.28
46.71
15.22
7.23%
6.82%
—
8.67
FCF per share¥
77.47
91.53
98.30
101.57
99.98
100.97
98.41
108.38
109.64
125.59
13.18
4.67%
4.34%
—
19.99
Dividend per sh¥
58.82
61.53
64.59
64.45
72.17
80.50
76.15
70.61
73.59
74.64
24.49
0.67%
2.02%
—
3.70
Div yield (avg)%
29.19
27.68
29.07
26.81
25.17
25.00
25.92
28.22
28.59
26.51
11.66
26.51
27.24
48
25.78
Payout ratio%
24.90
27.14
29.69
28.04
30.11
31.57
33.88
36.59
39.56
38.75
28.47
36.59
30.84
58
27.24
Shares (diluted)M
23.73
20.25
20.07
20.33
18.99
18.06
16.14
17.42
15.04
14.00
28.20
(5.91%)
(4.91%)
90
29.81
Buyback yield%
2.86
5.39
3.21
4.69
2.08
3.41
2.93
5.78
6.74
7.27
26.91
5.78
4.05
81
0.936
D/E ratiox
0.674
0.683
0.671
0.596
0.615
0.617
0.664
0.624
0.693
0.691
1.758
0.664
0.667
16
1.902
Enterprise value¥B
2.007
2.254
2.450
2.409
2.347
2.617
2.738
2.712
2.697
2.476
0.178
1.07%
1.67%
75
1.938
LT debt¥B
1.726
1.548
1.468
1.517
1.644
1.758
1.578
1.548
1.380
1.348
1.669
(3.89%)
(2.27%)
42
Revenue
¥2.746B
6.45%
1.00×
Cost of revenue
¥1.538B
6.12%
0.97×
Operating expenses
¥480.6M
7.36%
1.09×
Goodwill & intangibles
19.11%