1.132
Revenue¥B
1.391
1.431
1.440
1.492
1.501
1.545
1.577
1.627
1.666
1.718
1.215
2.74%
2.23%
69
13.77
Revenue growth%
2.34
4.24
4.10
1.24
0.40
1.57
0.40
2.62
3.18
5.96
9.30
2.62
2.48
55
9.68
Gross margin%
0.40
0.40
1.16
0.42
0.40
0.40
2.06
2.46
3.80
4.95
7.99
2.46
0.79
88
26.08
Operating margin%
0.40
2.37
4.33
5.60
7.87
5.32
7.92
9.88
10.30
8.35
18.01
8.35
6.74
63
13.63
Net margin%
15.18
16.05
15.64
13.34
14.14
11.98
12.83
12.08
13.61
13.86
18.58
12.83
13.73
43
35.99
P/E ratio (avg)x
26.87
27.49
31.82
31.78
32.33
33.52
32.22
35.98
37.96
43.23
33.09
35.98
32.27
41
28.15
EV/EBITx
19.85
16.90
17.44
15.54
14.66
13.02
11.07
10.62
11.41
9.964
18.44
11.07
13.84
36
24.64
FCF yield (avg)%
4.35
2.67
0.40
0.40
1.71
0.40
0.40
0.40
2.28
2.87
15.20
0.40
1.05
28
10.76
FCF margin%
8.59
7.21
7.51
4.53
1.87
0.54
0.40
0.40
1.35
4.32
13.43
0.54
3.10
11
1.112
FCF / Net incomex
0.525
0.504
0.529
0.540
0.510
0.479
0.476
0.417
0.449
0.448
1.154
0.449
0.492
17
20.28
ROIC%
13.63
12.87
13.03
10.95
8.05
10.93
11.78
11.93
10.69
8.99
24.56
10.93
11.37
15
24.24
Return on equity%
22.96
20.29
19.87
21.16
22.69
24.62
27.06
26.14
27.04
28.08
11.34
27.04
23.79
73
8.29
Return on assets%
11.93
12.56
12.94
14.88
15.04
17.85
15.23
16.58
19.20
18.26
19.00
17.85
15.13
82
1.16
EPS¥
1.21
1.32
1.42
1.62
1.87
2.03
2.13
2.08
2.05
2.30
1.24
4.17%
6.74%
—
10.36
EPS growth%
20.77
19.36
19.65
19.88
20.64
19.63
19.12
18.20
17.45
17.55
26.42
18.20
19.49
14
1.03
Bookvalue per sh¥
0.71
0.72
0.80
0.77
0.88
0.88
0.96
1.05
0.96
1.08
0.44
4.11%
5.00%
—
0.33
FCF per share¥
0.85
0.89
0.96
1.00
1.01
0.95
1.02
1.19
1.27
1.41
0.51
6.86%
6.65%
—
1.03
Dividend per sh¥
0.78
0.72
0.71
0.65
0.68
0.65
0.65
0.69
0.69
0.66
1.07
(0.33%)
(2.16%)
—
7.91
Div yield (avg)%
24.88
23.27
20.67
17.97
17.51
15.60
17.22
17.88
16.11
14.36
11.92
16.11
17.70
14
15.64
Payout ratio%
17.19
17.38
14.86
12.74
13.10
12.34
11.34
13.34
14.13
11.59
4.37
12.34
13.22
79
412.9
Shares (diluted)M
333.1
308.2
324.0
311.2
331.9
313.6
326.8
367.5
385.2
390.9
416.6
3.33%
1.47%
90
9.34
Buyback yield%
24.75
22.24
25.03
27.38
29.32
28.88
31.69
33.39
31.74
31.36
23.43
31.69
29.10
52
0.599
D/E ratiox
0.231
0.254
0.227
0.212
0.224
0.231
0.235
0.218
0.224
0.242
1.200
0.231
0.229
54
0.322
Enterprise value¥B
1.101
1.075
1.023
0.907
0.833
0.758
0.784
0.852
0.871
0.817
1.415
(0.39%)
(2.91%)
5
1.809
LT debt¥B
1.185
1.196
1.271
1.315
1.288
1.329
1.495
1.653
1.584
1.690
1.723
5.59%
4.69%
39
Revenue
¥1.718B
2.23%
1.00×
Cost of revenue
¥1.196B
2.26%
1.00×
Operating expenses
¥243.3M
3.36%
1.12×
Goodwill & intangibles
15.04%