1.277
Revenue¥B
1.844
1.811
1.857
1.906
1.883
1.875
1.922
1.950
1.943
1.964
1.314
0.85%
0.62%
30
7.18
Revenue growth%
26.36
24.12
22.23
24.61
25.64
23.14
25.78
25.80
27.71
26.37
26.22
25.80
25.71
12
26.80
Gross margin%
21.81
19.78
21.87
24.68
25.24
26.65
24.50
23.69
25.52
26.40
17.26
25.52
24.59
29
11.25
Operating margin%
12.20
11.16
12.11
11.51
10.90
13.20
14.09
11.46
12.57
11.85
23.42
12.57
11.98
67
24.94
Net margin%
28.56
26.01
28.59
30.04
29.97
27.48
29.99
27.06
28.56
28.36
3.09
28.36
28.56
80
20.37
P/E ratio (avg)x
30.51
34.44
35.46
35.23
40.42
44.01
47.38
54.06
62.23
67.59
22.46
54.06
42.22
43
19.68
EV/EBITx
21.40
19.74
19.95
17.80
17.14
17.94
16.76
15.94
16.52
16.22
8.804
16.52
17.47
57
20.56
FCF yield (avg)%
20.45
21.26
23.95
24.70
22.70
24.27
22.64
24.58
25.52
25.30
20.16
24.58
24.11
22
19.01
FCF margin%
16.38
16.85
18.06
16.47
13.48
11.27
10.95
13.04
10.98
9.12
4.06
10.98
13.26
6
1.554
FCF / Net incomex
2.147
2.104
2.042
2.332
2.628
2.546
2.744
2.746
2.489
2.398
1.419
2.546
2.443
46
4.01
ROIC%
17.93
15.47
17.04
15.26
12.58
10.61
10.02
7.03
8.00
7.97
6.99
8.00
11.60
69
22.07
Return on equity%
18.21
17.38
14.96
14.71
16.80
18.29
16.96
18.56
19.99
20.11
21.04
18.56
17.79
34
14.70
Return on assets%
2.82
0.40
0.40
1.23
0.40
0.40
0.40
0.40
2.69
1.02
15.45
0.40
0.40
68
4.13
EPS¥
6.23
5.49
5.55
5.55
6.01
6.53
6.12
5.98
5.55
5.57
4.41
(1.50%)
(0.71%)
—
17.59
EPS growth%
11.01
8.76
6.20
5.86
3.60
1.77
3.26
1.69
1.57
2.18
19.67
1.77
3.43
76
4.96
Bookvalue per sh¥
2.75
2.80
3.03
3.45
3.91
3.79
4.02
4.10
4.51
4.83
2.73
4.31%
7.50%
—
5.46
FCF per share¥
3.28
2.84
2.56
2.76
2.97
3.02
3.07
2.99
2.63
2.29
5.27
(5.09%)
(3.45%)
—
4.82
Dividend per sh¥
2.35
2.00
1.85
1.70
1.47
1.37
1.21
1.21
1.15
1.12
5.41
(5.27%)
(8.62%)
—
29.21
Div yield (avg)%
14.77
15.93
14.83
16.06
18.57
18.96
20.40
18.87
16.52
15.94
13.46
18.87
16.29
55
24.51
Payout ratio%
2.25
4.76
2.25
2.59
2.61
4.90
3.63
2.73
0.40
0.40
25.96
2.73
2.60
56
94.67
Shares (diluted)M
97.24
96.81
89.36
97.13
97.75
95.33
97.50
94.25
85.63
88.54
95.31
(1.96%)
0.06%
54
7.75
Buyback yield%
3.78
1.93
4.25
5.58
3.69
2.90
5.17
6.72
8.41
9.53
22.86
6.72
4.71
47
1.331
D/E ratiox
1.167
1.053
1.079
0.992
0.930
0.965
0.922
0.934
0.907
0.805
0.224
0.922
0.950
79
1.167
Enterprise value¥B
0.963
0.952
0.973
0.947
0.912
0.973
1.076
1.004
1.066
1.050
1.122
2.86%
1.45%
24
641.3
LT debt¥M
257.2
231.1
218.9
215.4
213.3
191.2
193.4
180.8
179.6
189.8
149.4
(2.31%)
(2.16%)
15
Revenue
¥1.964B
0.62%
1.00×
Cost of revenue
¥1.243B
0.22%
0.96×
Operating expenses
¥459.0M
1.09%
1.05×
Goodwill & intangibles
21.52%