1.838
Revenue¥B
3.946
3.955
4.052
4.176
4.283
4.232
4.373
4.380
4.527
4.613
1.898
1.50%
1.53%
31
8.10
Revenue growth%
7.85
7.18
7.66
7.47
9.42
9.42
6.72
8.78
6.99
8.94
21.60
8.78
7.75
32
23.40
Gross margin%
10.69
9.74
12.61
12.98
15.43
16.62
14.26
14.26
14.51
16.08
28.36
14.51
14.26
23
15.21
Operating margin%
1.40
2.16
0.40
0.40
3.10
0.59
3.52
4.81
3.53
3.85
19.55
3.53
2.63
57
22.24
Net margin%
0.40
0.40
0.40
2.38
0.40
0.40
0.66
1.40
1.89
0.70
20.18
0.70
0.53
38
10.16
P/E ratio (avg)x
24.90
21.82
23.34
24.14
25.87
26.45
22.91
22.11
19.81
20.23
23.92
22.11
23.12
31
13.10
EV/EBITx
49.90
47.93
53.02
51.71
52.15
55.55
62.72
65.82
67.51
68.27
7.943
65.82
54.29
82
27.56
FCF yield (avg)%
21.89
20.96
20.61
18.75
18.48
17.07
15.88
13.93
12.59
11.22
8.50
13.93
17.78
89
3.34
FCF margin%
20.84
23.55
21.17
20.76
22.40
23.39
26.12
25.56
24.59
24.45
11.48
24.59
23.47
30
1.604
FCF / Net incomex
1.706
1.865
2.093
2.364
2.632
2.696
2.746
3.050
2.968
3.285
1.357
2.968
2.664
49
5.90
ROIC%
15.06
13.75
11.20
13.32
13.63
13.60
11.85
9.12
8.25
6.77
21.75
9.12
12.58
94
19.01
Return on equity%
18.41
18.06
17.82
20.41
22.39
23.57
23.11
21.03
22.50
23.37
7.39
23.11
21.71
88
10.14
Return on assets%
18.00
19.81
20.02
20.77
19.79
21.44
18.69
17.58
14.82
13.45
13.51
17.58
19.24
64
1.27
EPS¥
1.49
1.48
1.45
1.46
1.39
1.55
1.72
1.94
2.16
2.42
1.31
11.82%
5.78%
—
3.69
EPS growth%
24.39
22.09
21.98
24.08
22.91
21.77
22.85
23.98
24.69
24.69
9.96
23.98
23.45
37
1.04
Bookvalue per sh¥
1.07
1.10
1.06
1.12
1.14
1.19
1.11
1.25
1.31
1.47
1.07
5.28%
3.85%
—
0.76
FCF per share¥
1.01
0.97
0.92
0.96
0.85
0.81
0.76
0.83
0.92
1.00
1.87
3.22%
0.78%
—
1.08
Dividend per sh¥
0.92
1.04
1.08
1.12
1.12
1.25
1.35
1.40
1.55
1.81
1.88
10.15%
7.03%
—
25.76
Div yield (avg)%
9.34
6.53
8.55
10.92
9.59
12.20
11.21
11.22
14.13
16.58
2.45
12.20
11.06
71
29.54
Payout ratio%
17.00
15.05
14.96
13.62
16.24
18.20
20.88
22.25
19.34
22.14
24.75
20.88
17.60
90
0.961
Shares (diluted)B
1.437
1.407
1.592
1.883
2.117
2.430
2.662
2.652
2.900
3.315
0.971
9.38%
8.67%
89
17.17
Buyback yield%
6.51
5.09
6.20
3.61
3.79
6.02
3.44
2.91
4.97
7.00
2.10
4.97
5.03
63
1.139
D/E ratiox
0.920
0.821
0.870
0.795
0.694
0.741
0.669
0.597
0.640
0.648
1.447
0.648
0.718
94
2,243
Enterprise value¥M
702.5
716.0
644.0
604.9
643.2
646.4
630.8
612.3
546.9
514.8
277.2
(4.36%)
(4.48%)
46
0.979
LT debt¥B
2.867
2.872
3.130
3.152
3.383
3.689
3.483
3.503
3.296
3.373
1.867
(0.06%)
2.04%
21
Revenue
¥4.613B
1.53%
1.00×
Cost of revenue
¥3.017B
1.61%
1.01×
Operating expenses
¥651.7M
1.33%
0.98×
Goodwill & intangibles
18.74%