0.476
Revenue¥B
0.640
0.681
0.724
0.787
0.868
0.957
1.015
1.083
1.161
1.244
0.523
7.44%
7.93%
59
13.84
Revenue growth%
16.78
19.37
20.37
18.63
18.90
20.60
18.18
17.58
16.32
16.17
19.67
17.58
18.40
39
13.21
Gross margin%
19.27
21.79
20.34
20.76
18.45
21.05
22.12
24.06
25.48
22.52
3.54
22.52
21.42
10
7.19
Operating margin%
12.18
10.92
13.08
10.43
10.85
11.37
8.70
9.90
10.80
11.85
17.52
10.80
10.89
48
24.73
Net margin%
16.58
14.13
14.20
14.72
14.05
11.09
8.60
11.30
11.82
10.45
19.66
11.09
12.94
11
37.55
P/E ratio (avg)x
42.74
46.47
47.14
49.24
52.52
54.38
51.82
56.10
54.65
59.56
24.50
54.65
52.17
46
12.55
EV/EBITx
9.649
11.33
11.47
13.57
13.56
15.60
18.03
19.31
22.32
24.60
20.11
19.31
14.58
28
13.28
FCF yield (avg)%
21.46
18.90
21.26
18.57
21.30
19.37
22.18
22.86
23.24
26.05
29.50
22.86
21.38
54
15.49
FCF margin%
0.40
0.40
0.40
1.23
1.28
0.58
1.68
1.67
3.56
4.85
18.46
1.68
1.26
32
1.694
FCF / Net incomex
0.284
0.254
0.273
0.266
0.249
0.236
0.262
0.249
0.228
0.206
0.951
0.236
0.252
50
11.38
ROIC%
29.25
27.87
29.40
26.75
24.58
25.40
28.08
29.01
26.05
24.05
17.91
26.05
27.31
18
8.20
Return on equity%
10.67
13.66
10.74
10.08
10.51
11.53
9.70
8.80
10.45
8.75
14.56
9.70
10.48
60
8.82
Return on assets%
19.43
20.66
18.02
16.56
17.89
19.77
22.60
20.57
23.53
20.92
10.47
20.92
20.17
68
0.34
EPS¥
1.64
1.72
2.01
2.35
2.49
2.88
2.88
3.05
3.32
3.91
0.37
9.42%
10.89%
—
21.01
EPS growth%
32.58
29.69
31.96
30.57
31.76
34.61
33.89
31.70
32.04
33.65
20.06
33.65
32.00
60
1.06
Bookvalue per sh¥
1.17
1.21
1.27
1.21
1.22
1.33
1.45
1.61
1.61
1.75
0.62
7.54%
5.66%
—
0.94
FCF per share¥
0.95
0.97
1.16
1.33
1.29
1.27
1.31
1.40
1.39
1.48
0.18
2.80%
5.63%
—
0.72
Dividend per sh¥
0.37
0.35
0.31
0.28
0.25
0.24
0.23
0.24
0.24
0.23
1.04
(1.24%)
(4.06%)
—
29.98
Div yield (avg)%
18.31
15.75
13.35
12.57
13.09
13.33
13.10
15.06
16.17
17.70
10.69
15.06
14.21
39
24.97
Payout ratio%
8.19
9.58
8.39
7.24
9.74
6.74
6.15
4.50
4.20
4.32
18.19
4.50
6.99
50
0.717
Shares (diluted)B
0.830
0.870
0.852
0.895
0.987
0.938
1.020
0.924
1.014
0.998
0.714
0.22%
1.83%
30
8.16
Buyback yield%
19.38
18.55
17.49
20.12
19.89
21.85
21.31
20.05
22.86
25.14
17.94
21.85
20.09
40
0.211
D/E ratiox
1.755
1.905
1.777
1.811
1.998
1.994
2.251
2.342
2.445
2.624
1.088
2.342
1.996
25
0.445
Enterprise value¥B
0.987
0.950
1.033
1.053
0.998
1.029
1.035
1.181
1.371
1.546
1.014
9.15%
5.43%
55
1,100
LT debt¥M
543.5
570.4
589.4
606.5
696.8
689.2
683.6
741.3
794.1
784.5
695.6
2.40%
3.53%
34
Revenue
¥1.244B
7.93%
1.00×
Cost of revenue
¥686.4M
7.97%
1.00×
Operating expenses
¥146.3M
8.04%
1.01×
Goodwill & intangibles
17.87%