0.071
Revenue¥B
0.806
0.831
0.871
0.879
0.887
0.925
0.964
1.017
1.047
1.096
0.075
4.32%
3.62%
56
14.81
Revenue growth%
19.38
19.20
16.97
18.20
19.80
20.40
18.87
21.46
19.28
18.61
17.93
19.28
19.24
23
17.79
Gross margin%
16.73
14.41
14.48
14.55
13.52
12.27
11.51
12.83
12.57
11.88
6.88
12.27
13.18
89
9.10
Operating margin%
17.85
16.18
19.12
19.66
22.53
21.17
20.14
19.41
16.88
16.51
13.38
19.41
19.27
10
3.99
Net margin%
13.09
14.20
12.05
11.98
13.03
12.27
13.48
14.32
17.10
14.95
5.92
14.32
13.28
67
9.541
P/E ratio (avg)x
41.64
41.72
43.82
49.48
48.23
55.76
60.02
68.90
80.75
95.22
9.571
68.90
52.62
26
27.28
EV/EBITx
24.38
27.60
28.36
27.62
28.64
32.40
32.88
35.20
40.44
44.20
26.54
35.20
30.52
31
2.12
FCF yield (avg)%
14.35
11.93
12.62
13.64
12.42
10.68
10.40
11.93
10.69
10.89
24.92
10.69
11.93
62
11.27
FCF margin%
8.43
6.61
7.79
8.64
9.69
8.23
7.36
5.85
6.64
9.62
12.44
7.36
8.01
57
0.414
FCF / Net incomex
2.516
2.575
2.999
3.160
3.672
3.896
4.220
4.096
4.026
4.106
1.001
4.096
3.784
26
23.63
ROIC%
6.72
7.12
6.59
7.70
10.01
12.78
12.17
10.44
7.63
6.44
19.30
10.44
7.67
45
29.02
Return on equity%
19.75
18.17
17.80
18.95
21.45
22.37
24.04
23.69
23.80
26.76
14.57
23.80
21.91
33
20.60
Return on assets%
4.66
1.95
4.28
5.70
6.28
7.61
6.11
7.00
5.24
3.36
5.75
6.11
5.47
63
0.54
EPS¥
1.44
1.38
1.26
1.11
1.19
1.02
1.03
1.08
1.14
1.19
0.57
(0.05%)
(2.39%)
—
13.85
EPS growth%
19.63
16.77
14.64
15.46
17.88
16.97
16.16
13.25
13.78
10.97
18.65
13.78
15.81
31
1.27
Bookvalue per sh¥
1.06
0.94
0.91
0.87
0.82
0.72
0.68
0.65
0.57
0.55
0.55
(7.72%)
(7.13%)
—
1.85
FCF per share¥
0.98
0.95
1.00
1.01
1.14
1.13
1.23
1.28
1.30
1.56
1.68
6.59%
6.60%
—
0.72
Dividend per sh¥
2.35
2.52
2.70
2.77
2.69
2.55
2.62
2.41
2.27
2.39
1.51
(2.39%)
1.24%
—
17.01
Div yield (avg)%
23.89
24.19
24.31
25.95
28.46
30.48
33.31
33.69
35.58
37.21
11.85
33.69
29.47
45
25.57
Payout ratio%
22.37
23.85
24.31
23.08
20.23
20.07
19.16
20.14
18.83
16.36
24.92
19.16
20.18
47
463.9
Shares (diluted)M
515.6
551.9
528.7
491.2
457.7
453.9
434.2
433.9
406.2
371.7
443.6
(4.08%)
(2.58%)
62
28.09
Buyback yield%
26.94
25.07
25.68
24.11
23.74
25.82
25.80
27.49
25.12
27.22
29.34
25.82
25.74
53
1.373
D/E ratiox
0.524
0.508
0.507
0.551
0.560
0.634
0.734
0.842
1.006
1.194
0.694
0.842
0.597
43
0.282
Enterprise value¥B
1.890
1.817
1.978
2.300
2.261
2.340
2.584
2.762
3.099
3.059
0.480
6.24%
5.83%
38
523.7
LT debt¥M
536.6
504.7
519.8
480.5
526.7
474.1
415.7
364.5
390.9
384.4
985.3
(6.10%)
(2.86%)
55
Revenue
¥1.096B
3.62%
1.00×
Cost of revenue
¥767.5M
3.62%
1.00×
Operating expenses
¥192.0M
3.92%
1.03×
Goodwill & intangibles
16.16%