0.585
Revenue¥B
0.595
0.644
0.686
0.730
0.769
0.826
0.868
0.914
0.987
1.074
0.599
6.92%
6.95%
91
9.10
Revenue growth%
0.72
0.40
0.40
3.34
5.70
5.37
7.20
7.44
8.93
8.40
28.46
7.44
5.53
78
6.58
Gross margin%
29.15
30.09
29.15
32.00
31.75
32.38
32.30
34.46
33.35
36.15
20.21
33.35
32.15
67
3.53
Operating margin%
27.62
25.94
25.26
24.50
26.41
27.41
26.01
28.30
27.22
29.20
27.80
27.41
26.82
36
11.59
Net margin%
31.59
33.06
34.75
33.63
31.11
31.33
28.52
27.77
26.42
23.65
15.85
27.77
31.22
30
11.74
P/E ratio (avg)x
36.24
36.15
39.17
44.05
47.97
54.70
62.08
68.03
65.34
69.88
15.55
65.34
51.34
74
11.07
EV/EBITx
48.06
49.30
46.97
47.34
52.66
51.12
50.04
57.65
68.06
75.22
14.20
57.65
50.58
81
28.49
FCF yield (avg)%
31.78
28.81
28.50
26.47
24.77
27.20
24.89
27.28
24.29
21.31
8.24
24.89
26.83
26
4.47
FCF margin%
4.70
7.12
9.75
10.85
12.54
11.16
12.86
10.42
12.84
15.19
10.07
12.84
11.00
22
1.638
FCF / Net incomex
0.350
0.377
0.412
0.403
0.395
0.390
0.402
0.425
0.462
0.467
0.539
0.425
0.403
80
12.25
ROIC%
25.61
26.93
24.88
27.43
27.39
30.11
27.38
25.24
22.47
19.88
11.52
25.24
26.27
60
13.56
Return on equity%
9.55
11.29
10.94
10.97
11.88
13.57
14.67
12.87
12.33
9.82
7.92
12.87
11.58
23
28.65
Return on assets%
30.53
30.63
28.26
29.22
27.19
29.64
27.22
25.53
22.93
24.55
21.16
25.53
27.74
54
2.87
EPS¥
5.42
5.35
5.70
6.44
6.96
7.93
9.07
9.57
10.78
11.00
3.05
9.59%
8.06%
—
28.72
EPS growth%
7.86
9.67
7.12
9.56
9.11
7.63
9.68
11.99
9.37
8.22
20.65
9.37
9.24
90
0.86
Bookvalue per sh¥
4.38
4.62
5.27
5.44
5.07
5.32
5.05
5.05
5.78
5.26
3.70
0.76%
1.08%
—
1.96
FCF per share¥
1.66
1.64
1.65
1.76
1.70
1.78
1.62
1.56
1.64
1.66
2.26
(0.55%)
0.20%
—
3.34
Dividend per sh¥
1.76
1.92
1.89
1.89
1.74
1.79
1.75
1.72
1.94
1.90
0.53
1.76%
0.67%
—
11.57
Div yield (avg)%
13.61
12.61
10.98
9.48
12.44
15.09
15.85
13.13
15.38
15.63
25.55
15.38
13.37
93
11.15
Payout ratio%
25.18
22.51
20.19
20.33
20.52
22.82
22.96
25.45
23.45
26.29
7.94
23.45
22.89
59
334.3
Shares (diluted)M
390.8
389.5
404.7
410.5
415.7
370.9
339.9
361.3
368.8
374.0
318.4
(2.09%)
0.27%
69
8.59
Buyback yield%
31.84
31.07
32.80
33.68
34.00
36.06
33.10
31.55
33.16
31.44
10.04
33.10
32.95
41
0.463
D/E ratiox
0.743
0.805
0.826
0.906
0.901
0.848
0.798
0.838
0.842
0.844
0.443
0.842
0.840
56
504.0
Enterprise value¥M
223.5
212.1
208.5
207.1
227.6
202.9
208.5
226.9
212.9
227.6
705.2
—
0.21%
61
569.7
LT debt¥M
806.8
810.2
760.1
807.3
739.3
672.1
669.3
613.8
612.6
680.3
702.0
(1.65%)
(1.25%)
79
Revenue
¥1.074B
6.95%
1.00×
Cost of revenue
¥522.4M
7.08%
1.01×
Operating expenses
¥264.8M
6.91%
1.00×
Property and equipment
18.02%
Goodwill & intangibles
16.34%