0.488
Revenue¥B
0.867
0.903
0.951
1.015
1.084
1.150
1.208
1.310
1.365
1.484
0.514
6.49%
6.05%
14
7.06
Revenue growth%
7.14
6.03
8.88
6.72
6.99
4.44
6.55
4.61
3.37
5.66
26.84
4.61
6.29
41
7.88
Gross margin%
11.84
14.80
12.42
9.82
9.69
10.71
13.17
14.36
11.50
14.19
11.41
13.17
12.13
49
18.21
Operating margin%
11.59
8.61
5.99
6.78
7.87
10.16
8.97
8.17
6.97
9.44
24.47
8.97
8.39
73
3.62
Net margin%
8.84
11.19
9.28
10.44
12.61
14.15
11.74
11.51
12.06
10.76
20.88
11.74
11.35
6
7.370
P/E ratio (avg)x
33.20
34.52
38.22
39.08
42.30
44.41
49.62
46.18
49.56
47.29
12.08
47.29
43.36
41
28.05
EV/EBITx
8.955
9.494
9.519
10.05
10.60
11.23
11.04
10.18
9.969
10.17
29.34
10.18
10.11
86
2.42
FCF yield (avg)%
14.50
15.62
16.46
15.61
17.73
16.98
15.64
17.11
14.94
17.54
3.11
16.98
16.05
40
6.12
FCF margin%
20.38
21.67
18.79
20.09
21.17
22.31
22.63
21.69
19.87
22.07
27.32
22.07
21.42
24
0.571
FCF / Net incomex
1.178
1.159
1.340
1.403
1.427
1.430
1.619
1.749
1.854
2.001
0.689
1.749
1.428
47
21.90
ROIC%
15.50
13.37
10.89
9.88
9.75
6.80
9.09
7.34
5.80
5.73
16.50
6.80
9.42
14
17.23
Return on equity%
23.04
21.96
24.66
22.23
22.93
21.09
22.06
23.33
26.12
24.54
13.44
23.33
22.98
45
3.39
Return on assets%
16.86
14.13
14.58
13.80
15.40
16.32
17.68
18.11
19.55
20.78
10.72
18.11
16.59
10
4.70
EPS¥
0.90
0.83
0.90
0.98
0.99
0.99
0.95
0.98
1.12
1.09
5.25
1.94%
3.08%
—
17.99
EPS growth%
24.49
23.61
21.71
22.47
24.25
26.01
25.31
25.58
25.80
23.75
11.09
25.58
24.37
58
1.60
Bookvalue per sh¥
1.70
1.71
1.64
1.60
1.58
1.60
1.67
1.66
1.54
1.57
2.52
(0.16%)
(0.32%)
—
2.84
FCF per share¥
3.78
3.80
4.45
4.44
4.54
5.21
5.83
6.04
6.23
6.00
4.65
5.74%
6.36%
—
2.65
Dividend per sh¥
2.46
2.30
2.38
2.59
2.82
3.15
2.90
3.17
3.54
3.45
4.84
4.17%
3.18%
—
11.85
Div yield (avg)%
8.71
10.33
9.30
8.32
9.47
7.78
10.01
7.41
9.19
8.30
12.52
8.30
8.95
52
26.76
Payout ratio%
14.10
14.78
16.96
16.67
19.13
22.03
19.92
19.72
19.30
17.85
23.89
19.72
18.49
50
221.0
Shares (diluted)M
245.7
276.3
264.8
276.0
274.8
283.8
320.3
329.2
323.8
359.3
224.2
5.51%
3.32%
59
11.45
Buyback yield%
8.93
8.79
6.51
4.98
7.00
5.61
5.05
5.39
6.36
6.73
15.19
5.61
6.43
41
0.460
D/E ratiox
0.946
0.976
0.976
0.886
0.942
0.961
0.955
0.887
0.863
0.769
0.343
0.887
0.944
81
1.284
Enterprise value¥B
1.386
1.425
1.367
1.500
1.462
1.430
1.544
1.550
1.445
1.350
0.260
(1.58%)
(0.18%)
80
642.9
LT debt¥M
720.4
713.5
755.1
741.4
792.1
886.7
824.5
729.9
788.8
714.8
293.5
(2.03%)
0.43%
94
Revenue
¥1.484B
6.05%
1.00×
Cost of revenue
¥743.1M
6.22%
1.02×
Operating expenses
¥300.8M
5.83%
0.98×
Goodwill & intangibles
17.68%