0.610
Revenue¥B
1.867
1.907
1.975
2.030
2.042
2.074
2.066
2.133
2.159
2.155
0.638
1.08%
1.57%
22
19.66
Revenue growth%
16.34
18.97
18.54
17.36
17.65
19.50
17.29
19.04
17.39
20.31
19.27
19.04
18.09
61
26.44
Gross margin%
5.17
2.87
0.54
0.40
0.40
0.40
0.40
0.40
2.86
0.44
27.99
0.40
0.42
41
6.36
Operating margin%
16.23
14.90
12.44
9.75
8.58
7.11
9.04
8.76
10.98
9.33
18.08
9.04
9.54
68
24.28
Net margin%
21.10
18.18
18.84
19.39
21.27
22.75
25.09
22.71
21.64
21.30
11.32
22.71
21.29
88
12.49
P/E ratio (avg)x
26.05
24.88
22.18
22.10
20.56
22.01
23.68
21.54
20.18
18.79
13.47
21.54
22.06
67
19.29
EV/EBITx
17.99
18.56
17.85
19.55
21.17
20.52
19.86
23.20
22.02
24.72
13.07
22.02
20.19
26
26.34
FCF yield (avg)%
19.91
22.02
22.00
19.21
19.59
21.34
20.47
19.22
20.54
19.88
2.43
20.47
20.19
88
23.51
FCF margin%
27.71
26.72
29.65
29.90
32.07
30.35
27.68
27.82
27.62
25.49
5.43
27.68
27.77
6
0.122
FCF / Net incomex
0.893
0.949
1.072
1.019
1.027
1.146
1.157
1.237
1.380
1.329
0.989
1.237
1.109
30
23.87
ROIC%
26.06
23.27
21.95
22.25
24.81
24.22
24.36
23.84
22.39
20.15
17.74
23.84
23.56
43
12.32
Return on equity%
31.20
33.65
34.03
35.73
34.74
37.40
39.03
40.52
38.36
39.78
3.41
39.03
36.56
53
19.53
Return on assets%
24.86
22.87
20.43
20.65
21.19
19.70
19.18
16.63
17.68
15.40
9.59
17.68
20.07
85
0.64
EPS¥
0.80
0.83
0.84
0.80
0.90
1.01
0.93
0.96
0.90
0.92
0.69
0.60%
0.90%
—
5.51
EPS growth%
10.24
9.10
6.50
6.23
6.52
4.25
1.99
1.78
3.58
3.21
23.76
3.21
5.24
47
0.69
Bookvalue per sh¥
0.85
0.86
0.90
1.01
1.04
1.08
1.15
1.20
1.24
1.41
0.49
6.14%
5.50%
—
1.04
FCF per share¥
0.21
0.18
0.16
0.16
0.14
0.16
0.14
0.14
0.13
0.12
0.58
(4.36%)
(6.64%)
—
1.49
Dividend per sh¥
0.87
0.94
0.95
1.04
1.13
1.25
1.34
1.49
1.57
1.66
1.06
8.04%
6.75%
—
17.39
Div yield (avg)%
25.62
27.41
28.76
25.91
25.43
27.86
27.33
26.42
24.97
22.31
6.92
26.42
26.17
19
29.56
Payout ratio%
13.13
15.52
15.06
16.75
17.45
18.40
17.05
17.08
15.68
14.44
19.07
17.05
16.22
61
426.5
Shares (diluted)M
443.4
509.5
548.1
590.4
582.0
597.1
585.1
666.1
732.5
838.5
417.9
7.58%
6.56%
53
17.99
Buyback yield%
22.43
19.84
19.79
18.24
20.70
20.49
18.67
17.03
18.83
18.09
26.34
18.67
19.31
69
1.044
D/E ratiox
1.275
1.162
1.156
1.146
1.114
1.004
1.065
1.105
1.182
1.272
1.070
1.105
1.151
66
0.492
Enterprise value¥B
1.000
0.916
0.818
0.748
0.701
0.675
0.665
0.594
0.605
0.526
0.836
(5.61%)
(5.90%)
54
1.455
LT debt¥B
0.388
0.365
0.405
0.374
0.404
0.356
0.381
0.342
0.358
0.385
1.155
(0.96%)
0.29%
87
Revenue
¥2.155B
1.57%
1.00×
Cost of revenue
¥1.419B
1.54%
1.00×
Operating expenses
¥263.9M
1.84%
1.03×
Goodwill & intangibles
19.55%
Cash and investments
18.33%