0.134
Revenue¥B
0.960
0.977
1.001
1.022
1.066
1.083
1.090
1.129
1.137
1.177
0.139
2.00%
2.30%
35
2.79
Revenue growth%
9.87
9.06
8.49
6.87
7.58
9.37
11.89
12.30
11.41
13.46
4.54
11.89
9.62
24
7.35
Gross margin%
24.33
26.03
27.78
30.49
32.02
31.62
33.95
35.63
32.95
35.61
6.42
33.95
31.82
94
13.64
Operating margin%
27.33
28.00
30.88
31.02
33.80
33.75
35.83
36.14
38.89
36.07
27.47
36.07
33.77
13
3.86
Net margin%
7.57
6.03
6.93
5.30
3.42
5.72
3.21
2.51
1.46
2.42
10.87
2.51
4.36
43
30.97
P/E ratio (avg)x
27.84
25.86
27.66
29.44
26.81
24.46
24.41
24.67
27.13
29.44
16.03
24.67
26.97
57
32.89
EV/EBITx
24.48
21.81
21.45
22.92
24.93
22.90
21.97
18.90
16.38
16.77
35.39
18.90
21.89
43
7.48
FCF yield (avg)%
1.36
3.30
4.79
4.80
7.71
5.94
7.43
5.17
5.46
3.03
26.88
5.46
4.98
33
21.70
FCF margin%
7.12
5.80
5.90
5.80
8.31
11.04
13.45
15.02
14.69
15.88
27.66
14.69
9.67
32
1.304
FCF / Net incomex
1.836
1.957
2.234
2.337
2.392
2.720
2.776
2.671
2.878
3.013
1.763
2.776
2.531
11
8.35
ROIC%
19.28
21.85
23.04
25.52
24.18
21.18
19.95
18.33
20.78
19.21
7.14
19.95
20.98
78
10.33
Return on equity%
25.59
23.11
21.26
19.50
21.11
21.40
23.80
23.61
26.19
27.36
14.74
23.80
23.36
90
28.69
Return on assets%
0.59
0.40
2.62
3.70
6.27
4.78
1.85
4.53
4.85
6.17
10.98
4.78
4.11
92
1.23
EPS¥
1.40
1.45
1.39
1.30
1.42
1.59
1.53
1.68
1.65
1.71
1.34
3.72%
1.45%
—
26.73
EPS growth%
21.33
19.95
21.51
21.57
22.64
25.52
22.80
23.32
21.29
21.37
20.31
22.80
21.54
70
1.07
Bookvalue per sh¥
1.01
1.14
1.32
1.40
1.39
1.65
1.92
2.01
1.92
1.89
1.30
6.31%
6.33%
—
1.92
FCF per share¥
0.37
0.33
0.32
0.29
0.31
0.27
0.24
0.22
0.20
0.19
1.55
(9.49%)
(5.56%)
—
0.37
Dividend per sh¥
2.63
2.80
2.98
3.28
3.47
4.13
4.52
5.29
5.22
6.07
0.70
11.83%
9.07%
—
18.97
Div yield (avg)%
9.13
11.74
13.96
12.51
13.86
16.75
16.69
18.82
15.99
13.07
25.84
16.69
13.91
17
18.61
Payout ratio%
28.46
26.80
24.00
22.72
21.12
18.48
15.76
15.01
13.93
11.65
22.39
15.01
19.80
6
227.9
Shares (diluted)M
186.9
189.7
177.9
183.7
190.3
209.4
204.5
196.5
202.7
210.1
229.6
2.00%
0.11%
88
25.40
Buyback yield%
15.49
16.54
18.26
20.74
21.08
21.95
19.63
21.05
20.32
18.63
29.18
20.32
19.97
41
1.030
D/E ratiox
0.200
0.220
0.245
0.229
0.254
0.238
0.256
0.245
0.258
0.302
0.612
0.256
0.245
65
0.300
Enterprise value¥B
1.507
1.317
1.336
1.294
1.314
1.302
1.236
1.263
1.397
1.443
0.897
1.90%
(0.23%)
60
0.190
LT debt¥B
0.841
0.957
0.976
0.925
0.996
1.034
1.218
1.224
1.419
1.618
1.236
10.19%
7.93%
48
Revenue
¥1.177B
2.30%
1.00×
Cost of revenue
¥619.2M
2.16%
0.99×
Operating expenses
¥260.2M
3.05%
1.08×
Goodwill & intangibles
15.24%