1.946
Revenue¥B
3.805
3.912
3.969
4.080
4.145
4.073
4.059
4.128
4.152
4.256
2.034
0.53%
1.06%
68
4.48
Revenue growth%
7.38
8.95
10.87
11.60
10.80
12.04
11.63
9.84
9.50
6.79
22.79
9.84
10.32
80
5.61
Gross margin%
8.09
10.32
11.34
11.89
10.12
10.82
10.88
11.53
9.13
8.26
12.63
10.82
10.57
77
24.85
Operating margin%
13.95
12.30
13.29
15.49
13.35
10.63
9.44
7.10
8.34
7.23
23.02
8.34
11.46
58
28.71
Net margin%
22.67
19.84
21.07
22.94
22.65
22.33
23.72
22.17
20.25
18.78
23.87
22.17
22.25
42
21.13
P/E ratio (avg)x
19.99
20.04
18.54
16.05
13.72
14.24
14.74
15.07
13.73
12.28
26.43
14.24
14.91
62
16.52
EV/EBITx
39.25
40.82
43.65
47.52
52.04
54.29
60.86
61.65
61.51
61.15
9.894
61.15
53.17
30
6.04
FCF yield (avg)%
8.56
9.52
11.09
12.26
11.22
13.16
11.13
10.39
9.12
7.88
3.37
10.39
10.74
20
20.68
FCF margin%
9.73
12.06
11.85
11.82
13.26
11.98
10.89
10.60
11.58
12.72
9.91
11.58
11.84
78
0.561
FCF / Net incomex
1.708
1.752
1.620
1.805
1.958
1.856
1.784
2.016
1.990
2.148
1.126
1.990
1.830
82
26.33
ROIC%
24.65
26.96
29.23
31.60
28.73
28.64
31.55
29.14
31.98
30.21
4.04
30.21
29.19
32
4.57
Return on equity%
6.25
9.08
9.13
7.92
6.55
9.27
8.23
9.56
9.48
9.44
29.40
9.44
9.10
31
18.79
Return on assets%
26.13
24.02
23.87
24.28
21.73
19.09
19.46
20.41
18.39
16.79
27.53
19.09
21.07
12
0.40
EPS¥
0.83
0.79
0.80
0.81
0.87
0.90
0.99
1.07
0.98
1.02
0.43
3.27%
2.63%
—
12.10
EPS growth%
4.87
7.46
5.50
7.18
7.64
6.48
6.07
7.82
5.88
7.85
8.08
6.48
6.83
22
0.50
Bookvalue per sh¥
0.45
0.42
0.37
0.39
0.42
0.39
0.41
0.42
0.46
0.49
0.64
3.02%
(0.38%)
—
0.24
FCF per share¥
0.37
0.35
0.35
0.36
0.35
0.30
0.32
0.28
0.27
0.26
0.17
(5.50%)
(4.07%)
—
0.15
Dividend per sh¥
0.51
0.47
0.48
0.49
0.43
0.40
0.37
0.35
0.30
0.30
0.66
(7.23%)
(5.51%)
—
24.36
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.72
2.89
1.19
3.40
5.19
3.20
2.89
0.56
45
14.15
Payout ratio%
32.85
31.15
33.72
32.40
32.73
30.93
29.61
27.94
28.46
27.74
6.58
28.46
31.04
46
2.138
Shares (diluted)B
3.311
3.534
4.040
4.418
5.031
5.630
6.402
6.959
6.714
7.551
2.098
8.46%
8.59%
80
28.40
Buyback yield%
9.28
7.98
5.79
5.18
3.79
3.43
0.74
1.19
0.40
0.95
29.56
0.95
3.61
21
0.733
D/E ratiox
0.316
0.342
0.367
0.347
0.374
0.351
0.327
0.345
0.377
0.397
0.913
0.351
0.349
74
1.572
Enterprise value¥B
4.128
4.468
4.903
4.744
4.458
4.747
5.400
5.815
5.753
6.444
3.511
7.65%
4.32%
92
2.544
LT debt¥B
2.252
2.088
2.134
1.925
1.911
2.112
2.272
2.303
2.280
2.219
2.179
3.03%
(0.02%)
10
Revenue
¥4.256B
1.06%
1.00×
Cost of revenue
¥2.265B
1.19%
1.01×
Operating expenses
¥674.6M
0.26%
0.92×
Goodwill & intangibles
16.94%