0.161
Revenue¥B
1.572
1.554
1.535
1.534
1.580
1.580
1.620
1.615
1.652
1.699
0.173
1.47%
0.72%
10
5.04
Revenue growth%
24.56
25.37
25.74
24.03
23.00
22.97
23.74
23.90
25.77
23.58
13.43
23.74
23.96
79
13.15
Gross margin%
17.55
18.23
16.70
18.20
19.13
17.45
18.51
16.87
14.78
16.43
2.42
16.87
17.50
46
17.53
Operating margin%
27.75
28.00
26.34
23.73
25.13
26.10
24.75
23.40
22.45
25.13
28.49
24.75
25.13
20
23.26
Net margin%
22.02
19.55
20.13
19.84
17.63
15.83
18.34
18.76
19.28
18.36
10.88
18.36
19.02
71
31.82
P/E ratio (avg)x
18.04
16.50
18.78
19.44
17.88
16.64
16.79
18.77
18.28
18.10
17.10
18.10
18.07
83
14.90
EV/EBITx
25.07
27.16
28.22
31.00
34.66
32.09
35.88
40.66
43.40
44.87
28.33
40.66
33.38
63
14.70
FCF yield (avg)%
8.41
10.41
11.99
10.47
10.31
11.46
8.53
7.12
9.18
8.34
26.25
8.53
9.75
80
3.99
FCF margin%
10.13
12.53
11.09
12.21
9.85
10.08
11.25
8.72
8.15
6.11
12.89
8.72
10.11
80
1.191
FCF / Net incomex
1.458
1.472
1.552
1.681
1.675
1.991
2.176
2.092
2.398
2.623
0.554
2.176
1.836
17
9.30
ROIC%
18.32
16.42
16.10
13.94
15.18
17.01
15.74
13.57
11.66
12.16
22.01
13.57
15.46
8
29.81
Return on equity%
1.61
0.51
1.78
2.87
3.29
1.67
1.53
0.40
0.40
0.40
24.19
0.40
1.57
13
8.80
Return on assets%
3.13
0.81
1.62
2.20
3.85
4.14
1.37
1.09
0.40
0.40
3.09
1.09
1.50
48
0.69
EPS¥
0.81
0.90
0.93
1.04
1.06
1.20
1.17
1.31
1.36
1.34
0.73
4.86%
4.99%
—
28.43
EPS growth%
29.58
32.18
30.93
31.68
29.54
31.61
30.84
28.88
29.38
31.07
8.22
30.84
30.88
51
0.36
Bookvalue per sh¥
0.28
0.31
0.34
0.36
0.37
0.40
0.40
0.41
0.41
0.48
0.21
5.11%
6.14%
—
0.59
FCF per share¥
0.49
0.48
0.53
0.51
0.55
0.58
0.61
0.65
0.62
0.63
0.68
2.67%
2.95%
—
0.80
Dividend per sh¥
0.42
0.40
0.36
0.35
0.34
0.36
0.40
0.38
0.42
0.45
0.69
5.65%
1.25%
—
8.42
Div yield (avg)%
12.36
9.43
10.97
10.71
11.09
10.34
13.28
11.96
12.39
15.08
4.99
12.39
11.52
91
3.51
Payout ratio%
19.91
21.61
23.49
22.47
19.76
21.88
19.20
21.73
23.19
22.80
23.27
21.88
21.81
81
766.1
Shares (diluted)M
695.5
673.6
623.5
689.1
624.3
611.5
627.5
690.0
700.1
684.8
749.8
1.87%
(0.16%)
89
7.54
Buyback yield%
4.47
1.49
0.40
0.40
1.97
2.88
2.54
2.79
4.51
6.00
17.98
2.88
2.66
86
0.539
D/E ratiox
0.617
0.623
0.614
0.609
0.706
0.801
0.892
0.950
1.060
1.089
1.697
0.950
0.753
47
0.469
Enterprise value¥B
1.539
1.674
1.849
1.872
2.112
2.202
2.578
2.676
3.086
3.036
1.454
7.53%
8.54%
51
0.302
LT debt¥B
1.599
1.680
1.834
1.813
1.831
1.873
1.792
1.630
1.509
1.609
0.139
(2.55%)
(0.88%)
33
Revenue
¥1.699B
0.72%
1.00×
Cost of revenue
¥1.189B
0.72%
1.00×
Operating expenses
¥298.2M
0.99%
1.03×
Goodwill & intangibles
18.96%