0.272
Revenue¥B
1.002
1.025
1.068
1.093
1.095
1.094
1.110
1.149
1.196
1.197
0.285
1.78%
2.01%
12
23.09
Revenue growth%
12.79
11.20
9.50
8.84
9.41
10.09
7.59
5.21
3.95
2.43
9.25
5.21
9.12
33
8.59
Gross margin%
8.71
11.11
10.82
8.28
9.73
9.14
8.94
10.39
9.13
7.80
28.94
9.13
9.14
94
6.14
Operating margin%
8.79
6.28
8.47
8.71
7.82
5.11
6.21
6.87
9.41
7.19
28.32
6.87
7.51
29
12.94
Net margin%
19.34
16.57
14.39
13.03
11.20
13.40
12.11
13.53
15.15
17.32
6.33
13.53
13.96
75
21.30
P/E ratio (avg)x
25.30
24.44
23.93
23.82
20.96
20.69
18.37
18.28
18.99
16.80
35.86
18.37
20.82
65
23.36
EV/EBITx
28.28
28.36
31.90
31.94
36.93
34.71
33.95
32.59
35.32
35.86
28.19
34.71
33.27
44
13.45
FCF yield (avg)%
7.94
6.43
4.90
6.00
8.81
7.94
5.31
6.49
9.28
8.95
11.70
7.94
7.21
54
11.28
FCF margin%
30.40
28.94
31.88
30.79
31.79
28.92
26.68
24.57
21.91
22.57
23.76
24.57
28.93
34
0.839
FCF / Net incomex
0.410
0.362
0.317
0.339
0.340
0.303
0.267
0.249
0.240
0.248
1.607
0.249
0.310
82
16.76
ROIC%
27.25
26.57
26.71
24.55
26.39
28.27
29.60
31.83
31.56
34.05
3.15
31.56
27.76
12
18.76
Return on equity%
12.06
12.32
10.84
10.61
12.97
11.70
13.09
10.72
12.00
15.00
9.46
12.00
12.03
32
4.18
Return on assets%
27.70
30.42
31.64
30.84
28.90
27.06
28.70
26.95
28.15
27.01
28.30
27.06
28.42
69
0.51
EPS¥
2.56
2.56
2.89
2.98
3.26
3.92
3.81
4.13
4.62
5.15
0.55
9.55%
9.06%
—
28.87
EPS growth%
12.91
10.54
9.56
8.04
6.27
4.19
4.33
5.01
5.07
6.16
14.09
5.01
6.22
84
2.47
Bookvalue per sh¥
1.60
1.65
1.77
1.88
2.08
2.36
2.48
2.65
2.94
3.36
2.93
10.06%
7.00%
—
1.86
FCF per share¥
0.56
0.66
0.69
0.71
0.68
0.74
0.71
0.80
0.83
0.89
1.62
5.49%
5.58%
—
2.35
Dividend per sh¥
1.54
1.68
1.93
1.87
2.14
2.41
2.35
2.65
2.95
2.84
0.66
5.84%
6.16%
—
26.97
Div yield (avg)%
29.27
31.79
28.85
29.71
27.21
29.67
30.05
30.19
33.11
30.81
15.65
30.19
29.88
46
9.59
Payout ratio%
16.15
17.66
20.08
22.91
21.03
19.86
19.13
20.36
19.53
18.09
21.63
19.53
19.70
93
225.1
Shares (diluted)M
278.2
276.0
270.2
265.2
277.8
284.3
282.6
302.1
272.4
245.1
226.0
(2.47%)
(1.14%)
80
29.32
Buyback yield%
24.20
25.53
24.65
22.25
24.79
21.93
20.59
20.03
17.45
19.02
26.37
20.03
22.09
20
0.197
D/E ratiox
0.751
0.794
0.730
0.706
0.764
0.656
0.608
0.637
0.680
0.661
1.260
0.656
0.693
10
0.383
Enterprise value¥B
1.137
1.188
1.091
0.987
0.946
0.941
0.968
0.868
0.861
0.842
0.543
(2.32%)
(2.53%)
51
854.4
LT debt¥M
517.2
458.2
512.8
572.4
524.0
495.4
537.7
563.9
623.9
567.7
735.5
1.62%
0.34%
44
Revenue
¥1.197B
2.01%
1.00×
Cost of revenue
¥811.8M
2.08%
1.01×
Operating expenses
¥137.4M
1.13%
0.92×
Goodwill & intangibles
15.90%
Cash and investments
14.86%