0.979
Revenue¥B
3.252
3.261
3.318
3.416
3.426
3.514
3.576
3.562
3.553
3.562
1.069
0.78%
1.15%
90
10.78
Revenue growth%
19.16
16.66
13.79
12.66
11.23
8.97
10.31
12.99
14.69
17.03
7.55
12.99
13.39
60
16.12
Gross margin%
23.48
25.95
25.71
22.84
23.54
23.59
22.56
20.83
19.84
16.93
4.53
20.83
23.16
87
21.28
Operating margin%
25.47
25.98
25.75
26.68
27.35
27.90
25.00
25.74
24.54
22.24
9.96
25.00
25.75
95
4.44
Net margin%
10.85
9.00
8.02
6.81
7.54
7.20
9.88
8.58
6.45
8.72
23.50
8.58
8.30
85
19.03
P/E ratio (avg)x
12.61
12.35
13.49
13.98
14.32
15.70
14.25
14.25
15.49
16.12
11.40
15.49
14.25
8
10.41
EV/EBITx
11.43
9.768
9.790
10.48
10.86
9.927
10.20
9.388
8.016
8.634
15.07
9.388
9.858
38
4.46
FCF yield (avg)%
4.57
3.73
0.84
0.40
0.40
0.90
0.40
1.64
2.94
5.32
26.99
1.64
1.27
46
9.38
FCF margin%
13.57
12.21
12.16
13.18
13.25
10.51
11.95
13.26
10.90
12.95
20.27
11.95
12.58
10
1.743
FCF / Net incomex
2.561
2.912
3.277
3.637
3.849
4.541
5.289
5.571
6.302
7.028
0.973
5.571
4.195
63
7.95
ROIC%
23.97
23.52
24.03
21.33
22.57
20.72
18.85
21.47
20.92
23.17
27.59
20.92
22.02
39
22.47
Return on equity%
29.87
27.09
25.35
26.30
29.29
29.69
31.65
32.16
33.93
31.63
25.89
31.65
29.78
50
26.87
Return on assets%
21.99
20.97
23.86
21.24
19.39
19.84
19.55
17.76
15.48
13.99
27.60
17.76
19.69
95
2.00
EPS¥
1.30
1.16
1.10
1.18
1.18
1.24
1.23
1.33
1.18
1.25
2.12
1.10%
(1.00%)
—
9.93
EPS growth%
0.40
1.99
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.23
25.04
0.40
0.40
81
0.81
Bookvalue per sh¥
1.99
2.01
1.85
1.68
1.83
1.96
1.87
2.02
1.87
1.87
0.55
0.48%
(0.84%)
—
0.86
FCF per share¥
0.74
0.74
0.81
0.93
1.08
1.12
1.22
1.14
1.14
1.31
1.41
4.10%
5.80%
—
2.02
Dividend per sh¥
1.66
1.80
1.65
1.59
1.61
1.67
1.73
1.55
1.33
1.43
1.80
(2.32%)
(1.20%)
—
28.00
Div yield (avg)%
9.93
7.80
6.06
3.58
6.13
4.19
2.31
4.39
4.14
6.31
8.76
4.19
5.23
50
24.52
Payout ratio%
15.12
15.09
14.52
13.28
13.37
14.09
14.44
16.75
16.34
14.30
21.93
14.44
14.48
83
1.441
Shares (diluted)B
1.529
1.605
1.566
1.488
1.595
1.443
1.607
1.445
1.345
1.520
1.407
(0.96%)
(0.36%)
49
16.00
Buyback yield%
21.44
20.54
23.00
21.35
21.36
23.88
22.35
22.46
23.01
25.05
15.05
23.01
22.41
83
1.234
D/E ratiox
0.404
0.449
0.515
0.551
0.584
0.574
0.621
0.693
0.683
0.755
1.651
0.683
0.579
87
1.433
Enterprise value¥B
0.700
0.666
0.618
0.526
0.550
0.570
0.584
0.589
0.576
0.620
2.760
2.45%
(0.51%)
74
0.353
LT debt¥B
1.035
0.893
0.908
0.856
0.743
0.703
0.737
0.760
0.743
0.776
0.976
0.88%
(3.96%)
74
Revenue
¥3.562B
1.15%
1.00×
Cost of revenue
¥1.666B
1.20%
1.01×
Operating expenses
¥705.1M
0.68%
0.95×
Goodwill & intangibles
14.92%