0.311
Revenue¥B
1.673
1.689
1.705
1.749
1.753
1.773
1.818
1.794
1.837
1.866
0.340
1.26%
1.37%
78
28.29
Revenue growth%
9.71
12.66
10.64
11.15
11.63
9.90
10.70
12.58
14.98
14.69
22.66
12.58
11.39
35
9.74
Gross margin%
7.19
4.68
3.47
5.95
5.10
5.16
5.78
4.35
2.54
4.13
26.49
4.35
4.89
79
16.37
Operating margin%
10.19
7.27
4.67
3.79
6.21
3.35
6.28
3.67
5.82
8.46
21.97
5.82
6.02
25
13.56
Net margin%
23.18
21.54
22.79
20.31
20.95
18.28
19.35
19.13
21.98
20.58
22.09
19.35
20.77
35
36.52
P/E ratio (avg)x
33.65
31.21
27.42
26.12
22.41
23.63
23.13
23.73
23.49
22.55
9.170
23.49
23.68
74
17.67
EV/EBITx
13.23
13.59
14.76
12.76
11.05
11.94
10.51
9.885
10.31
8.897
23.79
10.31
11.49
64
20.15
FCF yield (avg)%
3.65
2.06
0.40
0.40
0.40
0.74
0.40
1.04
0.40
1.01
13.73
0.74
0.57
83
7.23
FCF margin%
17.15
19.08
21.68
22.61
19.73
18.72
20.87
19.96
18.17
20.96
12.56
19.96
19.84
32
0.574
FCF / Net incomex
1.064
1.145
1.230
1.301
1.360
1.387
1.265
1.180
1.343
1.403
0.819
1.343
1.283
8
4.24
ROIC%
23.83
23.95
24.33
21.65
20.54
20.32
18.69
19.15
21.57
22.22
8.16
20.32
21.61
5
7.75
Return on equity%
10.76
12.49
13.59
15.45
15.69
16.10
16.00
16.67
18.17
16.49
29.87
16.49
15.85
93
14.33
Return on assets%
18.16
20.49
22.33
24.23
23.85
22.21
19.62
20.15
19.27
22.00
5.87
20.15
21.24
90
2.05
EPS¥
0.87
0.96
1.07
1.03
1.13
1.29
1.38
1.41
1.58
1.51
2.17
6.08%
5.33%
—
8.12
EPS growth%
7.14
7.66
9.39
6.52
4.09
4.91
5.97
6.71
6.30
7.83
18.52
6.30
6.62
92
3.18
Bookvalue per sh¥
1.88
1.77
1.86
2.03
2.04
1.99
2.11
1.97
1.84
1.92
2.63
(1.28%)
0.29%
—
3.10
FCF per share¥
2.78
2.74
2.70
2.75
2.62
2.45
2.59
2.62
2.66
2.90
3.36
2.06%
0.46%
—
1.39
Dividend per sh¥
1.89
2.13
2.33
2.54
2.52
2.46
2.35
2.67
3.05
3.57
0.74
7.19%
7.62%
—
8.99
Div yield (avg)%
5.60
8.14
7.71
5.46
3.37
3.70
1.38
2.19
0.40
0.40
8.30
1.38
3.53
50
3.52
Payout ratio%
10.05
10.55
11.33
12.65
15.49
13.86
16.84
15.65
17.41
17.22
24.65
16.84
14.68
90
0.678
Shares (diluted)B
0.715
0.682
0.702
0.790
0.849
0.837
0.951
0.946
1.038
1.180
0.656
6.81%
4.88%
76
8.03
Buyback yield%
6.24
7.16
5.83
6.50
5.52
7.20
7.55
5.34
4.42
4.00
26.11
5.34
6.03
22
0.525
D/E ratiox
2.121
2.212
2.283
2.653
2.729
3.059
3.654
4.310
4.495
4.827
1.348
4.310
2.894
83
0.440
Enterprise value¥B
1.812
1.687
1.517
1.610
1.748
1.610
1.738
1.803
1.665
1.493
2.105
(3.11%)
(1.98%)
80
1.696
LT debt¥B
1.224
1.320
1.375
1.304
1.412
1.357
1.365
1.351
1.435
1.434
0.860
0.30%
2.80%
53
Revenue
¥1.866B
1.37%
1.00×
Cost of revenue
¥1.146B
1.37%
1.00×
Operating expenses
¥226.3M
1.94%
1.06×
Goodwill & intangibles
15.24%