0.221
Revenue¥B
1.019
1.031
1.014
1.020
1.044
1.023
1.008
0.985
0.996
1.006
0.245
(0.73%)
0.11%
28
27.96
Revenue growth%
22.83
20.71
18.23
18.80
16.60
16.03
16.89
14.94
14.71
11.90
22.04
14.94
16.74
60
27.68
Gross margin%
19.68
21.84
23.21
21.12
21.30
21.13
21.20
22.48
24.63
22.43
27.57
22.43
21.57
67
29.60
Operating margin%
13.00
11.22
11.21
13.15
11.93
11.83
11.47
13.17
15.93
17.24
23.85
13.17
12.46
73
22.75
Net margin%
5.27
4.37
6.00
3.80
3.58
6.02
7.13
9.38
11.41
9.77
24.08
9.38
6.01
89
9.669
P/E ratio (avg)x
12.78
13.53
12.61
13.33
12.29
12.06
11.57
9.881
10.01
9.047
10.87
10.01
12.17
72
28.02
EV/EBITx
8.306
9.629
9.693
10.99
11.51
11.58
12.40
12.32
12.82
14.45
9.142
12.40
11.54
73
6.01
FCF yield (avg)%
22.19
22.81
19.99
20.55
19.09
17.46
20.04
19.19
18.35
15.39
29.88
18.35
19.59
92
4.89
FCF margin%
12.50
12.93
14.38
12.34
10.10
11.09
12.72
12.98
11.99
14.59
20.38
12.72
12.61
81
0.275
FCF / Net incomex
0.626
0.647
0.740
0.803
0.789
0.754
0.697
0.668
0.720
0.670
0.353
0.697
0.709
61
8.42
ROIC%
11.98
11.84
10.65
11.08
10.59
9.18
7.85
9.70
11.01
8.72
10.12
9.18
10.62
78
7.05
Return on equity%
25.47
22.73
24.45
22.53
21.68
19.23
17.99
19.85
20.90
18.12
3.78
19.23
21.29
30
7.34
Return on assets%
6.35
7.25
7.65
5.28
5.84
5.36
4.11
2.25
3.15
0.47
19.20
3.15
5.32
43
1.39
EPS¥
1.66
1.72
1.84
1.67
1.58
1.52
1.52
1.59
1.72
1.80
1.43
2.57%
0.06%
—
15.06
EPS growth%
28.15
28.03
30.75
33.31
31.96
34.86
35.90
36.60
33.83
33.18
9.80
34.86
33.24
46
0.81
Bookvalue per sh¥
3.72
3.58
3.43
3.33
3.61
3.84
4.34
4.60
4.53
4.50
1.94
4.53%
1.76%
—
1.02
FCF per share¥
2.24
2.43
2.20
2.27
2.20
2.45
2.24
2.24
2.12
1.95
1.17
(2.38%)
(1.94%)
—
0.99
Dividend per sh¥
2.00
1.87
1.73
1.58
1.65
1.71
1.66
1.63
1.44
1.28
2.02
(4.95%)
(4.58%)
—
26.98
Div yield (avg)%
21.94
20.52
19.57
21.66
19.88
20.36
17.86
15.93
14.37
16.64
13.58
16.64
19.72
54
25.88
Payout ratio%
23.14
23.01
24.04
22.05
19.32
17.68
18.97
17.20
14.53
11.53
12.12
17.20
19.14
54
110.6
Shares (diluted)M
101.8
97.09
96.30
108.6
103.4
105.2
100.5
93.11
88.52
95.12
106.4
(1.66%)
0.12%
77
4.71
Buyback yield%
4.02
1.36
0.40
0.40
2.01
4.03
4.41
2.10
0.57
1.20
10.06
2.10
1.69
28
0.618
D/E ratiox
1.220
1.455
1.417
1.372
1.554
1.634
1.752
1.760
1.951
2.263
0.372
1.760
1.594
52
0.818
Enterprise value¥B
0.714
0.716
0.763
0.829
0.878
0.941
0.845
0.921
0.942
1.043
0.089
3.52%
4.18%
53
973.4
LT debt¥M
77.55
85.51
95.37
111.3
116.6
123.1
123.2
118.3
135.3
130.3
831.9
2.26%
6.86%
69
Revenue
¥1.006B
0.11%
1.00×
Cost of revenue
¥562.9M
0.20%
1.01×
Operating expenses
¥192.6M
(0.16%)
0.97×
Goodwill & intangibles
19.53%