0.287
Revenue¥B
2.751
2.769
2.760
2.823
2.868
2.874
2.891
2.906
3.003
3.108
0.299
1.62%
1.59%
30
2.52
Revenue growth%
0.40
3.08
0.40
0.40
0.40
1.32
2.42
5.15
5.79
5.29
3.48
5.15
1.87
85
2.78
Gross margin%
8.80
7.87
7.45
4.77
5.99
3.39
3.42
2.61
2.00
2.09
22.87
2.61
4.09
61
16.41
Operating margin%
15.75
12.76
10.33
10.14
9.41
6.87
8.83
11.59
9.54
9.99
11.35
9.54
10.07
92
23.71
Net margin%
27.76
29.22
26.66
26.90
27.44
30.35
31.63
33.49
36.21
37.91
17.62
33.49
29.78
39
32.23
P/E ratio (avg)x
20.63
19.24
18.81
20.34
22.94
25.68
28.05
30.18
28.90
29.65
30.61
28.90
24.31
64
10.56
EV/EBITx
30.20
33.97
32.33
32.64
32.11
33.97
38.65
36.60
36.87
40.84
8.309
36.87
33.97
50
24.52
FCF yield (avg)%
14.24
16.94
19.07
18.56
17.90
18.05
18.39
18.19
19.67
19.54
7.90
18.39
18.29
71
29.75
FCF margin%
26.28
26.01
27.29
26.37
24.08
25.58
26.68
25.46
27.85
29.74
23.69
26.68
26.32
24
0.559
FCF / Net incomex
0.490
0.557
0.639
0.636
0.711
0.787
0.916
1.011
0.941
1.000
0.683
0.941
0.749
10
26.03
ROIC%
29.02
28.75
31.59
32.71
30.99
32.27
29.94
27.74
27.44
27.93
3.29
27.93
29.48
40
8.88
Return on equity%
7.72
8.65
10.66
12.51
10.78
13.50
10.92
8.35
8.47
9.22
13.85
9.22
9.94
25
23.90
Return on assets%
6.03
8.52
5.62
7.12
4.35
2.26
0.40
1.89
2.72
1.95
4.37
1.95
3.53
64
0.59
EPS¥
0.53
0.47
0.47
0.48
0.48
0.47
0.40
0.39
0.39
0.35
0.61
(6.17%)
(4.96%)
—
12.45
EPS growth%
30.09
30.21
32.16
34.67
33.63
31.99
29.11
26.54
25.02
22.86
25.10
26.54
30.15
82
0.65
Bookvalue per sh¥
0.51
0.48
0.54
0.54
0.57
0.64
0.73
0.72
0.68
0.74
0.58
5.21%
3.60%
—
0.94
FCF per share¥
0.17
0.17
0.16
0.16
0.17
0.18
0.16
0.16
0.18
0.15
0.90
(2.09%)
0.07%
—
1.00
Dividend per sh¥
1.88
2.13
2.53
2.91
2.98
3.27
3.92
4.44
5.13
5.79
0.36
14.20%
13.96%
—
3.66
Div yield (avg)%
3.40
3.83
4.27
4.79
6.61
8.31
7.30
8.13
10.65
13.26
10.13
8.31
6.96
37
22.57
Payout ratio%
10.15
9.53
11.81
9.26
8.53
9.84
9.27
7.35
5.15
6.00
2.28
7.35
9.26
36
1.213
Shares (diluted)B
1.377
1.514
1.562
1.555
1.471
1.403
1.389
1.306
1.230
1.317
1.202
(2.19%)
0.48%
25
6.90
Buyback yield%
20.04
20.19
21.95
20.31
19.77
22.76
20.04
22.39
24.93
25.04
23.43
22.76
21.13
79
1.071
D/E ratiox
2.290
2.468
2.868
3.321
3.316
3.704
4.150
4.247
4.126
4.665
0.420
4.150
3.512
94
2,733
Enterprise value¥M
651.5
586.0
561.0
576.6
552.7
471.7
435.6
373.2
368.3
324.3
371.2
(10.11%)
(7.00%)
53
0.880
LT debt¥B
3.718
3.611
3.672
4.156
4.613
5.182
5.241
5.812
5.841
6.338
2.008
6.56%
6.87%
61
Revenue
¥3.108B
1.59%
1.00×
Cost of revenue
¥1.961B
1.54%
0.99×
Operating expenses
¥662.1M
2.20%
1.06×
Goodwill & intangibles
17.95%