0.133
Revenue¥B
1.731
1.726
1.725
1.725
1.718
1.711
1.728
1.759
1.807
1.803
0.142
0.97%
0.42%
56
27.54
Revenue growth%
26.04
24.76
24.09
23.11
24.07
21.64
19.05
18.84
16.74
19.10
28.94
19.05
22.37
24
2.60
Gross margin%
10.50
11.12
10.28
12.21
12.54
10.22
10.64
9.13
12.10
13.12
8.62
10.64
10.88
65
9.91
Operating margin%
28.06
29.32
30.67
29.21
32.16
29.21
30.00
31.63
30.04
30.23
22.12
30.04
30.02
81
16.11
Net margin%
2.79
3.85
1.67
0.40
0.40
2.92
4.09
4.24
1.90
3.04
16.56
3.04
2.86
43
20.42
P/E ratio (avg)x
36.84
36.66
39.02
45.04
50.15
57.54
58.91
63.56
58.87
67.74
20.14
58.91
53.85
49
7.399
EV/EBITx
47.64
50.36
52.11
58.69
63.29
67.18
64.13
63.88
68.63
73.96
37.47
67.18
63.59
68
6.74
FCF yield (avg)%
19.91
20.43
23.37
24.74
27.54
29.75
30.95
28.08
25.57
23.67
9.86
28.08
25.16
9
20.93
FCF margin%
21.84
21.35
20.01
22.26
21.65
18.71
17.94
16.97
16.69
15.72
28.00
16.97
19.36
23
1.567
FCF / Net incomex
1.857
1.835
1.630
1.423
1.357
1.176
1.258
1.283
1.304
1.152
1.148
1.258
1.330
5
14.26
ROIC%
17.39
18.47
19.24
19.45
21.47
23.39
22.43
25.14
27.10
28.37
17.58
25.14
21.95
40
28.41
Return on equity%
20.03
19.45
21.87
22.65
25.11
24.49
22.12
21.18
20.58
20.04
27.51
21.18
21.52
49
25.99
Return on assets%
12.24
13.04
15.34
15.46
13.89
11.39
10.61
8.72
7.73
8.22
25.97
8.72
11.82
72
0.95
EPS¥
2.23
2.55
2.93
2.88
3.25
3.18
3.70
3.97
3.85
4.04
1.03
4.44%
7.17%
—
26.33
EPS growth%
5.38
3.48
3.04
5.89
2.93
5.19
7.35
5.49
6.64
8.46
19.57
6.64
5.44
61
1.42
Bookvalue per sh¥
1.76
1.75
1.87
2.00
2.21
2.28
2.10
2.04
2.03
2.24
1.54
0.20%
2.77%
—
1.89
FCF per share¥
0.41
0.40
0.37
0.34
0.33
0.30
0.32
0.34
0.31
0.31
1.78
(1.18%)
(3.24%)
—
1.48
Dividend per sh¥
1.33
1.37
1.22
1.13
1.17
1.22
1.19
1.11
1.13
1.22
0.63
0.92%
(1.94%)
—
2.97
Div yield (avg)%
15.33
18.14
15.42
15.70
15.47
18.19
21.02
19.75
18.52
16.57
27.46
18.52
17.36
44
19.25
Payout ratio%
23.98
23.04
25.58
25.31
27.12
28.46
28.33
25.67
25.76
26.89
7.42
26.89
25.71
70
216.8
Shares (diluted)M
253.5
254.2
284.5
255.0
261.5
274.9
261.5
273.5
252.3
285.1
221.0
1.74%
0.90%
44
15.43
Buyback yield%
18.13
15.35
16.39
15.81
13.15
10.70
7.77
7.70
5.21
4.65
25.97
7.70
11.93
58
0.615
D/E ratiox
1.991
1.835
1.643
1.632
1.549
1.700
1.654
1.738
1.685
1.710
1.193
1.700
1.692
18
1,407
Enterprise value¥M
920.0
908.9
953.8
816.1
698.8
732.9
617.4
557.3
474.3
474.5
838.5
(7.45%)
(6.02%)
46
1.503
LT debt¥B
0.697
0.713
0.674
0.729
0.808
0.814
0.850
0.999
1.102
1.227
1.512
8.71%
5.45%
15
Revenue
¥1.803B
0.42%
1.00×
Cost of revenue
¥1.262B
0.42%
1.00×
Operating expenses
¥384.6M
0.67%
1.03×
Cash and investments
20.14%
Goodwill & intangibles
18.72%