1.508
Revenue¥B
1.224
1.249
1.318
1.371
1.427
1.473
1.498
1.550
1.591
1.655
1.754
3.02%
3.70%
44
17.58
Revenue growth%
3.28
4.87
3.37
4.14
1.54
2.52
3.65
5.27
4.29
16.87
29.52
3.65
3.90
26
24.54
Gross margin%
8.86
11.67
11.10
11.71
10.86
10.11
10.42
9.67
9.75
12.52
4.46
10.11
10.27
83
20.41
Operating margin%
31.71
33.03
34.84
35.64
35.33
33.87
32.39
32.75
32.86
20.30
25.87
32.86
32.94
74
6.07
Net margin%
11.90
10.45
8.85
9.57
10.46
7.95
7.61
7.54
8.95
27.66
17.42
7.95
9.26
81
23.82
P/E ratio (avg)x
20.58
22.43
23.88
24.41
26.04
25.67
26.10
25.10
22.43
17.79
11.43
25.67
24.14
21
22.44
EV/EBITx
11.53
11.75
13.87
15.44
16.80
18.09
19.33
21.96
21.64
23.78
22.64
19.33
16.12
58
4.07
FCF yield (avg)%
29.54
27.21
27.74
30.71
32.58
31.52
31.70
29.12
28.44
3.87
4.32
31.52
29.33
12
2.42
FCF margin%
14.75
16.93
16.53
19.24
20.73
19.54
18.57
18.34
17.22
2.81
27.44
18.57
17.78
53
1.378
FCF / Net incomex
0.970
0.958
1.021
1.053
0.974
0.997
1.034
0.997
0.851
0.955
0.556
0.997
0.997
39
7.81
ROIC%
28.16
26.29
25.82
24.19
23.20
20.56
23.16
20.30
23.18
3.10
4.95
23.16
23.70
48
26.26
Return on equity%
21.95
23.27
22.73
24.93
22.63
24.72
26.54
26.35
24.16
28.41
15.36
24.72
23.72
27
26.37
Return on assets%
26.15
25.23
28.18
29.87
32.68
31.69
34.32
31.58
29.11
27.34
11.41
31.69
29.49
57
28.84
EPS¥
13.74
13.70
15.90
15.95
18.48
18.60
21.63
24.05
25.51
30.38
33.98
9.85%
6.96%
—
7.46
EPS growth%
28.08
25.34
23.75
22.40
20.04
20.66
20.60
21.11
24.11
26.13
13.88
20.66
23.08
41
39.36
Bookvalue per sh¥
32.36
34.99
31.72
33.63
28.95
25.18
22.02
21.16
22.01
36.94
19.87
(8.13%)
(4.44%)
—
26.36
FCF per share¥
14.18
13.20
14.96
16.34
18.25
19.25
21.11
22.46
21.35
12.01
9.56
5.49%
4.09%
—
14.19
Dividend per sh¥
50.62
57.24
62.35
64.05
68.14
73.76
82.73
94.01
102.03
19.27
19.52
9.76%
6.76%
—
2.55
Div yield (avg)%
6.80
9.03
7.41
9.59
8.66
10.42
7.54
7.07
6.60
3.18
14.73
7.54
7.47
50
17.68
Payout ratio%
14.23
16.04
19.01
21.70
19.43
18.38
17.86
17.95
17.35
26.91
6.03
17.95
17.90
68
15.04
Shares (diluted)M
14.28
13.99
12.76
11.50
12.42
13.39
14.23
13.98
15.58
15.31
15.25
6.27%
0.99%
17
6.17
Buyback yield%
29.75
31.48
33.52
33.42
31.36
34.05
33.56
35.56
36.17
29.43
19.27
34.05
33.47
82
0.255
D/E ratiox
1.551
1.752
1.839
2.062
2.394
2.834
3.334
3.281
3.621
1.769
1.193
3.281
2.228
72
0.980
Enterprise value¥B
0.491
0.526
0.541
0.498
0.497
0.561
0.635
0.713
0.744
1.539
1.294
8.35%
3.42%
82
0.662
LT debt¥B
1.069
1.220
1.401
1.407
1.639
1.824
1.830
1.802
2.124
1.230
0.928
8.58%
8.13%
17
Revenue
¥1.591B
3.70%
1.00×
Cost of revenue
¥1.114B
3.70%
1.00×
Operating expenses
¥352.5M
4.26%
1.06×
Goodwill & intangibles
18.57%