1.128
Revenue¥B
3.259
3.343
3.287
3.289
3.308
3.370
3.374
3.389
3.412
3.406
1.204
0.58%
0.38%
50
19.79
Revenue growth%
20.34
19.45
21.32
19.30
16.73
18.24
18.50
17.15
19.42
18.08
26.77
18.24
18.90
94
11.36
Gross margin%
30.86
29.67
31.93
31.85
29.66
29.53
29.72
31.70
33.16
35.75
5.36
31.70
31.28
28
26.48
Operating margin%
15.29
15.96
14.21
14.93
14.19
12.10
10.52
12.90
10.44
10.05
7.39
10.52
13.55
81
16.84
Net margin%
34.68
32.75
29.81
32.38
31.06
30.01
32.11
33.65
33.69
35.82
6.56
33.65
32.57
6
23.81
P/E ratio (avg)x
29.77
30.65
28.31
31.40
27.96
25.09
27.67
28.68
27.32
29.09
7.329
27.67
28.50
74
13.78
EV/EBITx
27.07
25.16
27.66
25.86
29.47
31.59
35.45
33.91
35.20
32.45
6.107
33.91
30.53
15
24.90
FCF yield (avg)%
20.04
21.14
23.13
20.96
20.34
21.63
21.89
22.99
23.07
22.29
2.59
22.29
21.76
81
6.09
FCF margin%
3.49
4.61
6.54
7.64
5.66
3.28
2.82
3.92
1.35
3.36
18.20
3.28
3.70
60
1.685
FCF / Net incomex
0.930
1.081
1.058
1.191
1.353
1.352
1.529
1.429
1.645
1.625
0.255
1.529
1.352
36
19.60
ROIC%
0.40
1.25
1.89
2.20
4.07
1.38
0.40
0.67
1.11
0.40
26.23
0.67
1.18
45
14.46
Return on equity%
15.53
13.90
14.46
11.96
9.95
10.91
11.40
14.14
16.30
13.44
12.80
13.44
13.67
88
25.84
Return on assets%
26.66
28.58
25.85
24.07
23.67
21.19
18.64
19.23
20.15
19.75
4.25
19.75
22.43
58
2.11
EPS¥
0.99
0.97
1.04
0.91
0.82
0.83
0.79
0.79
0.68
0.59
2.18
(6.43%)
(6.23%)
—
4.85
EPS growth%
16.99
19.67
19.38
21.84
23.70
25.78
26.97
25.02
24.92
26.22
12.66
25.78
24.31
84
2.14
Bookvalue per sh¥
1.07
1.02
0.91
0.81
0.70
0.78
0.70
0.62
0.57
0.58
1.73
(3.74%)
(6.79%)
—
2.26
FCF per share¥
2.31
2.12
2.10
2.10
2.31
2.03
2.22
2.18
2.05
1.90
3.12
(3.77%)
(1.78%)
—
2.62
Dividend per sh¥
4.26
4.05
3.81
4.15
4.03
4.53
4.50
4.48
4.49
4.96
3.22
4.27%
2.72%
—
2.42
Div yield (avg)%
19.38
17.37
17.90
18.78
18.76
17.73
15.40
14.38
15.14
17.69
27.26
15.40
17.71
94
18.34
Payout ratio%
16.35
18.67
21.48
24.11
24.48
26.49
27.55
26.40
27.34
29.94
24.35
27.34
25.44
21
0.374
Shares (diluted)B
0.548
0.614
0.738
0.861
1.002
0.977
1.088
1.279
1.362
1.364
0.379
6.36%
9.25%
11
4.34
Buyback yield%
14.83
12.97
12.49
12.30
10.67
8.60
5.97
5.07
3.34
1.07
4.94
5.07
9.64
33
0.174
D/E ratiox
1.379
1.400
1.351
1.318
1.545
1.619
1.777
1.728
1.986
1.989
0.572
1.777
1.582
16
3.362
Enterprise value¥B
0.945
1.071
1.280
1.503
1.572
1.560
1.754
1.845
2.037
2.046
2.685
5.41%
9.84%
90
1.951
LT debt¥B
0.652
0.608
0.547
0.517
0.479
0.463
0.448
0.443
0.405
0.409
1.466
(3.10%)
(4.94%)
83
Revenue
¥3.406B
0.38%
1.00×
Cost of revenue
¥1.729B
0.63%
1.03×
Operating expenses
¥758.3M
0.39%
1.00×
Goodwill & intangibles
14.55%
Return on capital
101.85%
Spread over hurdle
92.96%