0.750
Revenue¥B
1.059
1.058
1.072
1.097
1.114
1.130
1.123
1.115
1.113
1.096
0.802
(0.34%)
0.43%
89
23.76
Revenue growth%
21.62
23.94
22.35
19.87
22.48
23.79
25.16
22.55
19.65
19.20
10.33
22.55
22.41
17
18.39
Gross margin%
26.43
26.98
25.90
27.30
26.04
28.22
27.87
27.20
24.29
21.38
8.77
27.20
26.70
93
28.48
Operating margin%
24.22
27.03
26.84
25.58
25.54
28.13
25.26
23.03
21.80
24.19
28.03
24.19
25.40
54
18.85
Net margin%
22.66
24.57
24.45
27.38
25.10
26.73
28.56
25.67
24.67
22.21
12.63
25.67
24.89
42
24.38
P/E ratio (avg)x
28.73
25.69
27.37
25.16
24.32
23.71
25.38
22.17
20.63
19.69
37.79
22.17
24.74
59
8.787
EV/EBITx
38.98
46.45
54.39
59.45
68.62
77.67
90.57
96.64
100.5
101.6
13.44
96.64
73.14
20
9.38
FCF yield (avg)%
33.65
31.30
29.13
30.75
28.17
29.12
27.26
26.05
25.34
22.80
3.57
26.05
28.65
70
6.06
FCF margin%
20.10
18.42
18.42
15.87
16.76
18.48
19.18
18.41
17.74
17.63
25.09
18.41
18.41
85
1.525
FCF / Net incomex
1.306
1.432
1.618
1.867
1.792
1.682
1.749
1.939
2.195
2.148
0.474
1.939
1.771
12
2.83
ROIC%
32.81
30.17
28.86
30.26
27.32
27.50
25.07
27.19
27.18
25.85
11.85
27.18
27.41
60
11.93
Return on equity%
0.40
3.20
5.99
4.59
5.86
7.40
5.63
2.64
2.36
1.69
17.32
2.64
3.89
45
12.51
Return on assets%
19.68
22.53
24.03
25.85
28.27
25.85
28.79
26.31
23.84
21.13
11.17
25.85
24.94
65
0.10
EPS¥
0.37
0.36
0.40
0.38
0.41
0.40
0.43
0.41
0.40
0.42
0.10
0.47%
2.56%
—
4.26
EPS growth%
19.04
22.01
24.25
25.70
26.77
28.05
28.18
26.43
23.50
21.69
7.23
26.43
24.97
14
0.25
Bookvalue per sh¥
0.30
0.29
0.33
0.35
0.35
0.41
0.47
0.52
0.58
0.61
0.24
11.86%
7.81%
—
0.29
FCF per share¥
0.25
0.25
0.30
0.33
0.35
0.39
0.43
0.42
0.41
0.47
0.09
5.90%
7.30%
—
0.11
Dividend per sh¥
0.41
0.48
0.57
0.56
0.65
0.72
0.74
0.78
0.80
0.91
0.07
6.94%
10.00%
—
18.89
Div yield (avg)%
21.22
23.08
20.77
22.08
24.37
24.81
25.70
28.65
30.63
32.91
23.26
28.65
24.59
38
3.36
Payout ratio%
21.50
24.21
23.32
21.59
20.11
19.60
21.81
24.28
26.84
29.63
17.09
24.28
22.56
55
1.354
Shares (diluted)B
1.471
1.561
1.624
1.481
1.559
1.433
1.516
1.660
1.509
1.491
1.380
(0.89%)
(0.25%)
62
23.71
Buyback yield%
20.77
23.63
22.98
23.02
22.49
23.21
20.74
18.32
15.44
17.36
27.23
18.32
21.63
32
1.224
D/E ratiox
1.628
1.599
1.482
1.569
1.479
1.417
1.342
1.457
1.476
1.445
0.368
1.445
1.477
38
0.428
Enterprise value¥B
0.975
1.010
0.948
0.899
0.878
0.878
0.961
0.893
0.858
0.886
1.062
0.19%
(1.17%)
51
0.404
LT debt¥B
0.184
0.205
0.217
0.215
0.196
0.199
0.196
0.192
0.216
0.232
1.092
3.48%
2.06%
5
Revenue
¥1.096B
0.43%
1.00×
Cost of revenue
¥576.8M
0.54%
1.01×
Operating expenses
¥177.5M
0.99%
1.06×
Goodwill & intangibles
16.40%