0.710
Revenue¥B
1.796
1.917
2.047
2.197
2.259
2.368
2.537
2.723
2.826
2.995
0.795
5.81%
5.74%
89
18.16
Revenue growth%
0.40
0.40
0.40
0.93
0.40
0.40
2.78
1.84
0.40
0.40
5.17
0.40
0.40
50
16.83
Gross margin%
25.33
27.57
27.06
26.35
28.30
28.16
30.58
32.42
33.35
35.04
3.08
32.42
28.23
15
15.16
Operating margin%
7.93
9.44
11.31
13.69
11.87
9.94
10.83
12.49
14.45
12.69
15.20
12.49
11.59
78
26.02
Net margin%
16.39
18.72
16.34
17.58
15.82
16.44
17.37
16.83
17.29
14.92
21.11
16.83
16.64
12
37.77
P/E ratio (avg)x
23.89
26.12
27.79
27.81
27.04
28.03
30.59
28.22
26.10
28.53
19.21
28.22
27.80
78
22.93
EV/EBITx
45.48
44.48
46.63
50.67
55.24
51.88
57.54
58.00
52.65
53.76
9.245
53.76
52.26
81
23.78
FCF yield (avg)%
28.21
25.40
24.73
24.54
22.04
20.22
20.27
21.10
23.93
24.70
21.00
21.10
24.23
13
20.66
FCF margin%
28.71
26.20
28.64
31.18
31.06
31.77
30.70
32.24
33.26
30.56
11.75
31.77
30.88
80
1.182
FCF / Net incomex
0.668
0.697
0.701
0.661
0.638
0.673
0.639
0.634
0.654
0.655
0.330
0.654
0.658
72
29.08
ROIC%
18.13
20.43
21.81
23.84
23.66
21.02
19.90
17.74
17.76
19.51
14.68
19.51
20.17
60
10.22
Return on equity%
20.83
21.64
22.04
24.86
22.15
20.52
20.65
22.08
23.80
22.93
15.12
22.08
22.06
88
5.69
Return on assets%
16.77
15.01
17.24
18.50
20.07
19.82
22.36
19.73
20.58
20.85
17.43
20.58
19.78
30
0.25
EPS¥
0.28
0.28
0.25
0.22
0.20
0.20
0.22
0.23
0.21
0.22
0.26
1.43%
(2.75%)
—
25.03
EPS growth%
4.19
2.16
1.34
1.70
3.96
3.41
2.75
4.91
5.00
7.47
6.21
4.91
3.69
65
0.89
Bookvalue per sh¥
0.82
0.79
0.71
0.66
0.62
0.60
0.59
0.62
0.66
0.69
0.23
2.21%
(1.93%)
—
1.12
FCF per share¥
0.59
0.55
0.51
0.44
0.40
0.44
0.42
0.44
0.39
0.35
0.44
(2.55%)
(5.39%)
—
0.66
Dividend per sh¥
1.15
1.28
1.51
1.66
1.84
2.16
2.12
2.51
2.48
2.93
1.48
9.83%
10.21%
—
8.64
Div yield (avg)%
7.86
8.66
6.60
8.51
6.69
8.65
9.73
8.92
7.43
8.19
29.85
8.65
8.35
73
29.81
Payout ratio%
18.98
20.23
18.24
19.03
16.51
16.31
14.63
16.96
16.15
18.16
22.13
16.31
17.56
8
1.495
Shares (diluted)B
1.213
1.261
1.412
1.609
1.791
1.782
1.991
1.812
1.903
1.922
1.422
1.43%
4.03%
24
13.63
Buyback yield%
0.74
0.97
3.70
1.25
3.62
3.55
4.49
2.82
3.02
0.40
18.68
3.02
2.92
50
1.389
D/E ratiox
0.509
0.549
0.579
0.589
0.574
0.546
0.544
0.562
0.561
0.550
0.356
0.550
0.556
74
1.495
Enterprise value¥B
0.608
0.612
0.575
0.647
0.613
0.562
0.536
0.544
0.499
0.457
1.423
(5.73%)
(2.95%)
74
1.838
LT debt¥B
2.072
2.018
1.738
1.845
1.971
1.972
2.032
2.024
2.131
1.980
1.918
0.10%
(0.01%)
51
Revenue
¥2.995B
5.74%
1.00×
Cost of revenue
¥1.705B
6.01%
1.03×
Operating expenses
¥427.8M
5.49%
0.98×
Goodwill & intangibles
13.98%