0.499
Revenue¥B
2.660
2.641
2.722
2.755
2.759
2.821
2.910
2.982
3.007
3.109
0.556
2.42%
1.86%
90
26.83
Revenue growth%
17.56
19.87
20.78
19.83
20.78
18.54
21.37
19.88
21.31
22.98
23.62
21.31
20.33
46
14.82
Gross margin%
26.07
27.90
27.25
27.26
28.57
28.66
26.90
24.11
23.91
25.02
18.15
25.02
27.08
9
22.56
Operating margin%
1.24
2.92
5.11
7.20
4.34
2.25
0.40
0.40
0.40
0.40
16.56
0.40
1.74
62
26.15
Net margin%
1.21
4.09
6.78
4.72
7.60
10.18
8.45
9.01
6.17
6.58
16.99
8.45
6.68
26
13.84
P/E ratio (avg)x
9.200
10.10
11.35
12.48
12.08
12.44
12.31
11.80
10.98
12.29
7.622
12.29
11.94
65
32.21
EV/EBITx
31.15
34.70
33.34
30.88
34.37
33.39
36.34
39.10
43.71
44.89
15.72
39.10
34.54
35
23.38
FCF yield (avg)%
0.40
1.89
1.24
0.40
0.40
0.40
0.40
0.40
0.40
1.63
8.34
0.40
0.40
76
8.47
FCF margin%
14.59
16.78
18.78
19.14
20.43
22.13
19.57
17.77
20.69
19.09
28.77
19.57
19.11
66
1.663
FCF / Net incomex
0.672
0.603
0.597
0.637
0.606
0.656
0.573
0.497
0.495
0.433
1.552
0.497
0.600
34
24.05
ROIC%
10.91
13.80
11.89
11.09
12.05
13.01
10.69
12.27
14.05
15.34
9.76
13.01
12.16
52
18.24
Return on equity%
26.49
24.14
24.59
25.14
27.24
28.02
30.33
28.65
26.38
28.94
25.71
28.65
26.86
60
29.20
Return on assets%
5.78
7.04
8.24
5.28
3.17
3.88
3.38
5.10
7.32
8.22
18.93
5.10
5.53
66
0.90
EPS¥
1.14
1.22
1.14
1.14
1.09
1.16
1.22
1.28
1.15
1.11
0.97
0.37%
(1.45%)
—
17.13
EPS growth%
17.01
17.74
14.98
16.17
14.92
15.09
14.63
11.79
8.97
11.39
9.64
11.79
14.95
83
3.34
Bookvalue per sh¥
3.18
3.06
3.09
3.47
3.71
3.51
3.32
3.53
3.48
3.44
3.86
(1.45%)
0.80%
—
2.12
FCF per share¥
2.91
2.62
2.78
2.75
2.82
2.81
3.07
3.11
2.91
3.10
3.21
1.89%
(0.71%)
—
3.28
Dividend per sh¥
3.08
3.70
4.13
4.46
5.26
6.31
6.32
7.13
7.32
7.99
1.82
8.71%
10.67%
—
20.21
Div yield (avg)%
7.92
9.01
9.49
9.16
11.34
14.18
13.54
13.09
10.28
9.96
22.68
13.09
10.12
34
10.06
Payout ratio%
10.16
8.80
8.58
11.07
11.97
11.43
10.66
8.83
9.32
7.17
10.65
9.32
9.74
95
509.2
Shares (diluted)M
455.6
459.5
460.6
437.2
438.4
466.4
450.7
387.9
376.0
396.8
504.3
(1.98%)
(1.44%)
6
18.20
Buyback yield%
30.44
29.99
32.06
33.74
35.82
36.58
37.86
39.36
42.23
45.01
23.16
39.36
36.20
90
0.774
D/E ratiox
2.089
2.151
2.182
2.382
2.706
2.699
2.816
3.299
3.667
4.154
0.351
3.299
2.702
74
2.027
Enterprise value¥B
2.922
2.747
2.809
2.614
2.496
2.736
3.096
3.118
3.479
3.822
1.157
8.89%
4.10%
38
2.295
LT debt¥B
0.649
0.692
0.631
0.576
0.537
0.474
0.497
0.519
0.527
0.551
1.255
0.52%
(2.32%)
81
Revenue
¥3.109B
1.86%
1.00×
Cost of revenue
¥2.176B
1.86%
1.00×
Operating expenses
¥629.2M
1.81%
0.99×
Goodwill & intangibles
16.43%