0.065
Revenue¥B
1.558
1.549
1.535
1.560
1.578
1.623
1.669
1.682
1.707
1.725
0.071
1.79%
1.05%
84
19.46
Revenue growth%
17.29
16.41
16.49
13.89
11.54
13.18
16.14
18.67
16.51
15.63
20.46
16.14
16.27
31
9.43
Gross margin%
20.18
20.97
22.03
23.20
23.55
22.88
23.42
22.03
23.13
25.54
2.80
23.13
23.00
41
8.81
Operating margin%
19.79
21.86
20.07
20.52
17.56
15.70
15.08
17.26
15.27
14.73
17.63
15.27
17.41
42
8.65
Net margin%
37.00
39.29
39.05
37.38
35.33
34.00
36.12
36.90
35.38
35.25
9.30
35.38
36.51
50
25.86
P/E ratio (avg)x
31.76
31.13
30.35
32.90
30.98
29.75
29.17
27.87
26.81
28.12
14.47
28.12
30.05
83
22.53
EV/EBITx
32.80
34.85
33.99
40.06
41.58
45.09
50.46
52.29
53.70
56.48
28.34
52.29
43.34
57
28.94
FCF yield (avg)%
13.65
15.49
13.43
14.92
12.17
13.61
13.66
13.44
15.30
14.95
10.75
13.66
13.66
86
20.35
FCF margin%
6.42
8.94
9.52
9.45
7.20
7.64
5.86
4.87
4.11
1.31
2.16
4.87
6.81
91
1.784
FCF / Net incomex
1.942
2.219
2.221
2.071
2.047
2.045
2.022
2.292
2.463
2.659
1.062
2.292
2.145
48
6.93
ROIC%
17.28
14.60
13.98
14.82
12.78
14.03
16.38
14.19
15.24
14.53
11.75
14.53
14.56
17
13.14
Return on equity%
24.88
27.47
27.82
30.81
28.10
29.72
29.46
31.47
33.84
36.46
3.01
31.47
29.59
17
29.54
Return on assets%
21.54
21.33
23.80
24.45
27.20
28.64
28.31
30.17
32.72
34.70
27.63
30.17
27.75
64
0.25
EPS¥
0.52
0.53
0.59
0.61
0.64
0.70
0.78
0.74
0.77
0.81
0.26
4.63%
4.72%
—
7.10
EPS growth%
19.93
20.07
21.15
18.91
18.37
17.45
14.81
15.45
17.71
17.06
25.19
17.06
18.04
64
0.35
Bookvalue per sh¥
1.29
1.40
1.34
1.33
1.33
1.29
1.41
1.63
1.75
1.78
0.66
5.89%
4.66%
—
0.36
FCF per share¥
0.78
0.86
0.85
0.98
1.07
1.07
1.23
1.37
1.46
1.70
0.30
9.74%
9.32%
—
0.12
Dividend per sh¥
0.73
0.67
0.66
0.66
0.71
0.78
0.79
0.80
0.90
0.95
0.79
6.00%
2.12%
—
16.02
Div yield (avg)%
8.50
7.20
7.53
10.35
10.19
8.10
5.77
4.69
4.49
6.17
12.31
5.77
7.36
9
25.14
Payout ratio%
27.68
25.48
26.82
24.97
25.23
24.84
26.51
24.20
24.02
22.72
11.32
24.20
25.10
85
1.947
Shares (diluted)B
2.422
2.411
2.649
2.482
2.326
2.650
2.574
2.575
3.006
3.347
2.009
7.54%
4.64%
86
17.76
Buyback yield%
9.19
11.96
14.87
17.42
16.35
15.72
17.18
15.15
12.17
11.17
18.52
15.15
15.01
89
0.361
D/E ratiox
0.973
0.943
1.027
1.099
1.195
1.237
1.306
1.273
1.164
1.203
0.399
1.237
1.179
14
493.6
Enterprise value¥M
614.3
642.6
585.1
565.8
493.1
470.5
426.0
463.4
484.3
414.6
953.8
(3.41%)
(5.23%)
36
0.503
LT debt¥B
0.843
0.870
0.828
0.751
0.763
0.669
0.675
0.637
0.674
0.596
1.420
(4.84%)
(3.32%)
30
Revenue
¥1.725B
1.05%
1.00×
Cost of revenue
¥1.204B
1.12%
1.01×
Operating expenses
¥233.2M
1.47%
1.04×
Goodwill & intangibles
19.60%