0.737
Revenue¥B
0.778
0.827
0.841
0.864
0.909
0.923
0.955
0.994
1.036
1.076
0.794
3.41%
3.84%
43
13.94
Revenue growth%
25.98
27.12
27.45
27.24
28.36
30.18
32.16
29.64
32.56
33.09
2.10
32.16
29.00
68
7.20
Gross margin%
4.84
7.72
6.35
4.11
4.77
4.16
1.88
0.40
0.40
0.40
26.52
0.40
4.14
68
29.53
Operating margin%
13.34
14.12
15.15
17.09
14.44
17.12
16.46
16.07
16.01
14.01
22.04
16.07
15.58
42
8.49
Net margin%
18.83
20.44
17.99
18.62
18.78
18.77
18.50
15.94
18.47
19.82
10.07
18.50
18.69
24
9.732
P/E ratio (avg)x
13.64
12.48
12.50
12.26
12.88
11.47
10.92
10.77
10.38
10.75
19.17
10.77
11.87
31
12.02
EV/EBITx
34.74
39.10
35.38
40.15
44.67
45.89
45.03
43.78
48.77
44.03
29.73
45.03
43.90
67
26.71
FCF yield (avg)%
22.14
19.67
19.76
22.58
19.82
21.26
22.03
19.96
21.47
19.19
9.36
21.26
20.61
35
8.40
FCF margin%
11.35
13.58
14.09
13.30
13.01
13.06
12.55
10.53
10.54
12.30
5.49
12.30
12.78
66
1.791
FCF / Net incomex
0.736
0.791
0.873
1.014
1.048
1.190
1.277
1.312
1.314
1.317
1.182
1.312
1.119
55
25.46
ROIC%
26.76
28.13
26.51
24.47
24.52
23.07
26.03
28.60
26.31
27.56
2.51
26.31
26.41
78
29.55
Return on equity%
16.67
18.63
16.22
13.75
12.14
11.29
10.74
12.15
9.80
9.37
8.10
10.74
12.15
12
19.09
Return on assets%
8.87
9.64
11.29
8.47
10.80
10.90
7.97
8.40
10.29
8.36
29.00
8.40
9.26
90
0.57
EPS¥
2.43
2.39
2.39
2.45
2.43
2.74
2.52
2.28
2.14
2.34
0.58
(0.72%)
(0.20%)
—
11.42
EPS growth%
22.09
21.29
19.19
17.72
16.81
18.01
19.65
20.06
20.10
20.68
26.91
20.06
19.86
64
1.18
Bookvalue per sh¥
2.47
2.68
2.62
2.61
2.54
2.73
2.70
2.66
2.29
2.35
0.91
(1.56%)
0.01%
—
2.12
FCF per share¥
0.47
0.52
0.46
0.42
0.45
0.51
0.54
0.49
0.51
0.48
1.22
1.07%
0.15%
—
0.94
Dividend per sh¥
2.11
1.95
1.94
1.87
1.82
1.64
1.77
1.86
2.04
2.04
0.86
2.36%
(0.46%)
—
16.73
Div yield (avg)%
23.00
23.86
21.29
19.83
18.23
15.42
12.45
11.61
11.23
8.52
15.34
11.61
16.83
30
28.90
Payout ratio%
27.34
27.33
25.22
27.16
26.48
29.47
28.62
31.42
30.17
29.00
19.61
29.47
27.98
74
413.1
Shares (diluted)M
557.3
638.7
591.2
598.8
654.6
692.6
687.1
638.5
626.7
620.4
405.1
(1.07%)
1.27%
73
11.94
Buyback yield%
19.25
21.58
21.51
22.56
20.96
22.05
22.79
24.56
26.30
23.93
14.13
23.93
22.31
15
0.681
D/E ratiox
2.219
2.330
2.444
2.498
2.573
2.606
2.822
3.332
3.320
3.909
0.158
3.320
2.589
85
1.205
Enterprise value¥B
1.161
1.118
1.169
1.068
0.969
0.887
0.788
0.774
0.691
0.727
0.846
(5.58%)
(5.10%)
82
744.0
LT debt¥M
351.7
353.8
379.6
334.5
366.6
351.5
346.5
301.6
322.4
346.0
652.8
(1.15%)
(0.52%)
57
Revenue
¥1.076B
3.84%
1.00×
Cost of revenue
¥584.4M
4.13%
1.03×
Operating expenses
¥239.9M
3.91%
1.01×
Goodwill & intangibles
16.13%