0.238
Revenue¥B
1.326
1.359
1.364
1.368
1.435
1.458
1.496
1.564
1.611
1.618
0.259
2.42%
2.38%
29
17.42
Revenue growth%
16.65
13.80
12.96
12.87
12.37
11.16
9.42
11.81
11.05
12.05
19.02
11.16
12.21
89
14.57
Gross margin%
14.10
11.38
11.63
12.33
13.36
12.93
10.77
13.69
15.62
13.05
18.39
13.05
12.99
41
17.40
Operating margin%
23.78
22.76
23.23
24.82
23.38
26.00
26.57
29.29
30.24
29.69
3.24
29.29
25.41
11
12.49
Net margin%
16.89
16.12
13.31
15.27
13.17
12.41
15.19
12.57
13.38
16.32
8.03
13.38
14.28
64
19.34
P/E ratio (avg)x
8.840
8.564
9.647
10.35
11.79
11.36
12.44
11.50
11.76
13.24
13.26
11.76
11.43
9
8.864
EV/EBITx
5.125
5.719
5.627
6.007
6.413
6.894
6.520
7.143
7.943
7.183
25.48
7.143
6.466
41
9.85
FCF yield (avg)%
11.33
12.91
15.57
17.45
14.79
17.11
19.07
20.15
22.00
19.77
6.48
19.77
17.28
38
24.64
FCF margin%
19.29
16.58
16.50
17.58
19.48
20.63
21.03
21.79
20.80
23.57
23.62
21.03
20.05
13
0.529
FCF / Net incomex
1.349
1.297
1.370
1.181
1.053
1.067
0.959
1.015
1.063
1.003
0.182
1.015
1.065
7
25.16
ROIC%
11.69
11.38
9.44
9.94
12.00
14.02
12.94
12.66
14.32
15.49
27.25
14.02
12.33
60
24.84
Return on equity%
4.80
7.56
8.74
5.84
7.48
6.15
8.79
6.53
9.43
11.58
8.07
8.79
7.52
91
17.48
Return on assets%
22.47
23.45
24.54
25.51
26.31
27.99
29.44
26.55
28.26
28.90
15.58
28.26
26.43
47
3.39
EPS¥
2.46
2.77
2.90
3.27
3.73
4.42
5.12
5.42
6.16
6.18
3.47
10.62%
11.05%
—
25.91
EPS growth%
25.31
25.17
27.75
30.07
27.71
28.19
28.59
27.02
27.23
28.18
24.28
28.18
27.73
95
3.31
Bookvalue per sh¥
1.24
1.25
1.20
1.04
1.04
1.05
1.03
0.91
0.87
0.77
4.34
(5.93%)
(4.25%)
—
2.11
FCF per share¥
3.19
3.53
3.15
3.33
3.61
3.26
2.88
2.54
2.67
2.44
2.80
(7.56%)
(2.05%)
—
1.71
Dividend per sh¥
2.15
1.96
1.92
1.83
1.97
1.90
1.88
1.69
1.64
1.75
2.17
(2.30%)
(2.42%)
—
25.61
Div yield (avg)%
30.51
32.17
29.39
29.26
30.47
31.51
33.03
30.78
29.22
29.25
14.81
30.78
30.49
39
14.97
Payout ratio%
22.31
21.84
20.25
19.95
20.64
18.20
15.32
15.67
18.45
16.18
3.99
16.18
19.20
55
195.9
Shares (diluted)M
175.6
155.1
158.4
174.5
185.5
169.2
168.5
168.7
168.6
176.6
194.1
(0.98%)
(0.90%)
31
27.24
Buyback yield%
22.94
24.14
26.52
24.18
21.38
23.70
26.16
27.30
28.44
27.39
11.94
27.30
25.17
26
1.553
D/E ratiox
0.338
0.330
0.373
0.416
0.408
0.481
0.524
0.547
0.613
0.732
1.633
0.547
0.448
29
0.846
Enterprise value¥B
1.177
1.262
1.238
1.443
1.511
1.799
1.864
2.202
2.242
2.350
1.369
9.24%
7.37%
62
0.633
LT debt¥B
0.907
0.890
0.853
0.811
0.867
0.908
0.852
0.918
0.983
1.024
0.783
3.39%
1.39%
71
Revenue
¥1.618B
2.38%
1.00×
Cost of revenue
¥902.2M
2.36%
1.00×
Operating expenses
¥278.1M
2.38%
1.00×
Goodwill & intangibles
17.64%