1.366
Revenue¥B
1.708
1.691
1.723
1.715
1.715
1.750
1.738
1.735
1.744
1.711
1.453
(0.05%)
0.20%
82
4.81
Revenue growth%
14.04
12.12
11.73
10.94
12.10
11.32
12.39
14.16
14.62
13.54
19.63
13.54
12.25
38
19.39
Gross margin%
2.87
4.72
1.94
2.03
1.16
0.40
0.40
0.40
2.85
1.15
9.24
0.40
1.55
42
25.45
Operating margin%
4.66
4.16
2.46
1.85
1.84
0.40
0.40
0.66
0.40
0.40
23.02
0.40
1.25
50
26.37
Net margin%
12.95
10.12
12.67
12.28
9.35
10.44
12.21
10.06
12.70
10.60
23.58
10.60
11.40
59
19.81
P/E ratio (avg)x
40.77
44.42
48.93
53.12
57.14
53.58
62.50
64.67
64.40
69.11
24.53
64.40
55.36
11
6.709
EV/EBITx
13.59
13.45
13.84
14.11
15.02
15.56
16.60
15.99
18.77
20.58
7.869
16.60
15.29
19
25.27
FCF yield (avg)%
27.89
28.89
27.85
27.12
29.04
31.03
28.35
28.99
28.89
26.04
6.68
28.89
28.62
7
12.03
FCF margin%
6.78
8.79
7.92
7.19
5.59
6.80
5.85
4.46
4.15
5.94
6.41
5.85
6.36
36
1.732
FCF / Net incomex
2.249
2.492
2.899
2.997
3.378
3.332
3.716
4.148
4.278
4.352
0.804
4.148
3.355
31
12.49
ROIC%
19.00
21.15
21.27
24.11
21.45
24.25
24.20
25.61
24.61
25.92
17.67
24.61
24.15
43
6.59
Return on equity%
11.56
10.78
12.47
12.96
10.20
10.98
9.91
10.55
9.90
7.65
20.97
9.91
10.66
79
19.21
Return on assets%
36.39
37.02
36.90
38.05
39.28
39.20
41.81
43.93
42.48
45.48
15.77
42.48
39.24
25
0.93
EPS¥
1.20
1.32
1.43
1.57
1.48
1.59
1.66
1.94
2.20
2.07
1.02
6.93%
5.78%
—
2.04
EPS growth%
12.72
13.38
12.30
10.01
12.90
13.53
11.59
11.21
12.16
11.26
25.66
11.59
12.23
93
3.07
Bookvalue per sh¥
4.02
4.37
4.53
4.33
4.40
3.81
3.47
3.02
3.24
2.96
3.14
(7.60%)
(3.73%)
—
1.33
FCF per share¥
4.74
4.54
4.94
4.89
4.50
4.55
4.16
3.82
3.60
3.67
2.11
(3.97%)
(2.18%)
—
1.60
Dividend per sh¥
3.43
3.21
3.42
3.57
3.58
3.34
3.62
3.56
3.89
3.59
2.52
0.07%
0.85%
—
12.82
Div yield (avg)%
13.49
14.11
12.97
15.70
18.21
20.81
20.46
22.50
23.89
26.61
2.35
22.50
19.33
11
12.49
Payout ratio%
8.96
6.55
5.84
3.88
1.96
4.90
2.52
0.96
1.78
1.23
25.18
1.78
3.20
87
214.9
Shares (diluted)M
182.0
192.1
171.2
148.3
154.6
164.0
150.9
135.9
141.9
144.0
207.8
(1.41%)
(2.51%)
82
23.50
Buyback yield%
3.73
6.64
8.23
5.55
7.70
5.76
8.43
8.29
11.21
9.35
29.68
8.43
7.97
94
0.136
D/E ratiox
1.545
1.588
1.624
1.558
1.567
1.699
1.844
1.962
1.965
2.244
1.070
1.962
1.662
11
1.387
Enterprise value¥B
1.337
1.505
1.693
1.807
1.652
1.565
1.661
1.695
1.584
1.626
0.260
(0.31%)
3.28%
33
0.905
LT debt¥B
1.630
1.759
2.038
2.242
2.455
2.466
2.820
2.997
3.079
3.568
1.459
7.76%
7.53%
86
Revenue
¥1.711B
0.20%
1.00×
Cost of revenue
¥1.086B
(0.02%)
0.98×
Operating expenses
¥344.0M
0.42%
1.02×
Goodwill & intangibles
15.29%