1.958
Revenue¥B
3.222
3.195
3.179
3.156
3.191
3.292
3.318
3.311
3.389
3.377
2.003
1.14%
0.83%
92
13.44
Revenue growth%
4.31
5.45
3.07
5.83
8.78
6.84
9.04
11.66
10.85
9.61
25.66
9.61
7.81
69
20.61
Gross margin%
27.74
27.39
30.36
29.23
28.72
28.82
28.01
30.10
32.42
32.79
24.40
30.10
29.02
47
17.24
Operating margin%
25.64
27.13
26.61
25.52
27.14
27.95
25.01
26.38
27.17
30.03
29.54
27.17
26.87
49
7.90
Net margin%
26.14
28.91
31.27
30.97
31.45
33.66
31.47
31.05
32.80
34.26
7.87
32.80
31.36
25
35.86
P/E ratio (avg)x
34.98
36.55
37.15
36.68
35.22
33.46
33.70
34.31
33.44
36.62
27.62
33.70
35.10
47
13.12
EV/EBITx
51.28
58.67
67.88
69.87
82.65
85.26
85.01
92.17
102.4
114.2
8.974
92.17
83.83
85
21.54
FCF yield (avg)%
22.21
21.83
23.01
22.90
24.24
25.52
24.47
22.06
20.11
18.29
7.25
22.06
22.55
25
13.32
FCF margin%
9.34
6.57
6.22
7.68
5.65
8.07
6.73
6.29
4.73
4.60
28.26
6.29
6.43
5
0.319
FCF / Net incomex
1.244
1.299
1.417
1.565
1.717
1.573
1.451
1.583
1.686
1.704
0.752
1.583
1.569
63
23.92
ROIC%
32.89
33.70
33.08
33.52
32.96
30.34
33.23
34.12
36.19
35.43
26.97
34.12
33.38
89
25.61
Return on equity%
17.74
17.30
16.79
17.53
14.87
17.05
18.69
20.56
21.13
19.55
2.65
19.55
17.64
17
9.43
Return on assets%
2.28
3.97
6.43
8.76
6.53
6.88
5.80
4.94
5.72
6.18
26.37
5.80
5.99
68
1.45
EPS¥
1.65
1.68
1.75
1.62
1.50
1.73
1.94
2.14
2.06
2.33
1.54
9.12%
3.36%
—
16.20
EPS growth%
35.63
34.05
36.45
38.90
41.39
42.79
40.22
39.02
41.40
41.15
26.24
41.15
39.62
74
2.03
Bookvalue per sh¥
2.31
2.18
2.33
2.36
2.25
2.10
2.12
2.26
2.19
2.43
0.37
1.59%
0.52%
—
1.41
FCF per share¥
1.62
1.42
1.20
1.18
1.01
0.88
0.74
0.78
0.77
0.71
1.66
(6.67%)
(7.55%)
—
2.22
Dividend per sh¥
2.44
2.43
2.77
3.13
3.20
3.65
3.87
3.86
3.80
3.78
1.68
3.38%
4.63%
—
10.68
Div yield (avg)%
18.75
20.30
21.79
24.36
21.76
21.76
23.16
22.46
20.63
21.32
15.47
21.76
21.76
41
28.46
Payout ratio%
5.07
4.71
2.60
4.59
5.88
8.45
8.04
7.50
7.06
9.75
21.34
8.04
6.47
84
1.227
Shares (diluted)B
1.566
1.736
1.962
1.831
1.700
1.762
1.833
1.687
1.703
1.621
1.290
(0.95%)
1.36%
54
15.01
Buyback yield%
0.40
0.40
0.40
0.40
1.66
0.45
2.00
0.40
0.40
0.57
21.49
0.45
0.40
74
1.182
D/E ratiox
0.795
0.852
0.889
0.876
0.883
0.868
0.816
0.889
0.887
0.773
1.377
0.868
0.872
74
3.364
Enterprise value¥B
1.980
1.738
1.682
1.700
1.665
1.620
1.502
1.501
1.533
1.342
3.506
(4.21%)
(2.97%)
35
2.199
LT debt¥B
0.753
0.759
0.785
0.727
0.739
0.728
0.671
0.715
0.784
0.844
3.445
2.71%
0.36%
94
Revenue
¥3.377B
0.83%
1.00×
Cost of revenue
¥1.803B
0.88%
1.01×
Operating expenses
¥718.2M
0.84%
1.00×
Goodwill & intangibles
17.78%