2.036
Revenue¥B
1.956
1.961
1.929
1.913
1.894
1.948
1.952
1.999
2.055
2.066
2.138
1.75%
0.61%
30
16.69
Revenue growth%
18.20
15.64
16.79
14.65
17.64
19.52
22.17
24.97
26.88
24.82
26.87
24.82
18.86
73
20.15
Gross margin%
7.00
5.85
4.59
5.93
4.37
3.28
4.88
5.91
4.66
5.31
16.69
4.88
5.10
32
15.79
Operating margin%
6.38
8.51
7.37
8.07
10.94
9.28
9.28
8.00
5.47
4.71
23.41
8.00
8.04
57
2.92
Net margin%
22.70
21.14
20.59
17.89
18.62
18.14
17.80
16.16
15.60
13.80
25.37
16.16
18.02
76
15.69
P/E ratio (avg)x
20.25
18.08
18.74
16.75
15.38
13.82
13.47
13.16
12.19
11.29
22.63
13.16
14.60
86
35.97
EV/EBITx
7.880
7.526
7.729
7.683
7.646
7.913
7.171
7.467
8.100
7.535
13.35
7.535
7.665
73
19.33
FCF yield (avg)%
7.49
7.93
6.09
5.48
7.45
4.92
6.02
5.91
6.05
4.07
18.54
5.91
6.03
43
19.00
FCF margin%
27.66
24.97
27.94
28.03
25.39
24.47
23.27
22.65
20.90
22.38
6.19
22.65
24.72
84
0.526
FCF / Net incomex
1.330
1.341
1.335
1.324
1.354
1.482
1.610
1.559
1.613
1.454
1.175
1.559
1.404
46
4.70
ROIC%
1.68
3.28
0.78
0.40
0.40
2.15
3.41
3.57
2.92
1.72
27.70
2.92
1.93
38
10.12
Return on equity%
0.40
2.21
0.40
2.68
2.65
5.32
3.50
4.16
2.27
0.40
4.77
3.50
2.46
89
7.69
Return on assets%
22.31
24.41
23.76
25.70
27.23
25.12
27.83
29.75
31.16
28.83
10.64
28.83
26.47
43
0.65
EPS¥
1.36
1.51
1.42
1.63
1.91
2.12
2.28
2.49
2.81
2.74
0.70
7.57%
8.82%
—
24.37
EPS growth%
12.41
12.78
14.38
17.25
17.65
17.38
19.58
20.43
18.25
16.35
11.29
18.25
17.31
57
1.75
Bookvalue per sh¥
1.75
1.79
1.86
2.01
2.12
1.92
2.09
1.99
1.81
1.61
1.28
(5.32%)
0.13%
—
0.35
FCF per share¥
1.68
1.62
1.64
1.63
1.59
1.81
1.85
1.82
2.12
2.32
1.61
7.90%
2.81%
—
0.81
Dividend per sh¥
1.23
1.30
1.25
1.33
1.40
1.33
1.34
1.34
1.42
1.34
1.38
(0.92%)
1.05%
—
24.32
Div yield (avg)%
11.19
9.07
9.59
7.45
5.11
2.22
5.04
6.28
8.80
11.31
22.31
6.28
8.13
44
9.59
Payout ratio%
13.91
14.33
14.73
13.01
13.91
12.90
11.99
12.68
13.31
13.81
4.77
12.90
13.56
25
0.882
Shares (diluted)B
1.121
1.169
1.248
1.188
1.314
1.346
1.281
1.162
1.295
1.296
0.889
(0.28%)
1.93%
12
20.76
Buyback yield%
26.27
26.61
26.89
27.63
28.93
30.82
28.40
25.75
22.94
20.25
9.59
25.75
26.75
57
1.124
D/E ratiox
0.521
0.537
0.613
0.609
0.618
0.669
0.704
0.800
0.864
0.853
0.787
0.800
0.643
87
1.139
Enterprise value¥B
1.983
2.220
2.228
2.302
2.412
2.433
2.532
2.941
3.282
3.295
1.485
6.43%
5.54%
39
2,062
LT debt¥M
676.2
706.0
776.8
755.9
747.7
814.3
792.8
781.1
908.4
910.0
628.7
4.00%
2.92%
94
Revenue
¥2.066B
0.61%
1.00×
Cost of revenue
¥1.236B
0.34%
0.97×
Operating expenses
¥464.1M
0.86%
1.02×
Goodwill & intangibles
15.84%