0.234
Revenue¥B
1.441
1.465
1.468
1.510
1.532
1.516
1.533
1.546
1.600
1.639
0.244
1.36%
1.52%
9
14.92
Revenue growth%
8.86
7.79
9.76
7.41
6.01
6.93
9.15
10.71
12.91
13.67
7.61
10.71
9.01
83
14.26
Gross margin%
2.95
4.66
7.16
7.26
6.70
5.13
7.77
7.39
8.03
6.75
16.24
7.39
6.95
62
3.44
Operating margin%
12.21
11.17
13.63
14.68
13.05
10.30
7.48
9.74
11.06
11.54
5.05
10.30
11.35
82
18.40
Net margin%
19.04
18.49
16.90
16.91
18.37
15.47
13.37
15.82
17.65
18.21
26.52
15.82
17.28
44
12.83
P/E ratio (avg)x
46.67
49.89
57.88
65.80
69.05
76.56
83.79
84.35
90.14
95.50
21.51
84.35
72.80
42
9.090
EV/EBITx
36.71
35.31
38.13
41.06
46.88
43.62
42.84
48.34
54.83
59.98
37.42
48.34
43.23
11
7.68
FCF yield (avg)%
11.15
10.67
8.32
9.98
11.36
10.78
8.31
8.52
10.51
11.92
19.97
10.51
10.59
34
10.10
FCF margin%
5.30
7.83
10.24
8.21
6.79
9.30
8.57
9.72
9.22
8.42
15.43
9.22
8.50
40
0.997
FCF / Net incomex
1.831
1.883
2.223
2.462
2.842
3.114
3.025
3.278
3.829
3.990
1.665
3.278
2.934
50
13.69
ROIC%
37.13
35.78
32.97
32.11
34.65
34.09
34.50
33.25
35.52
34.98
24.27
34.50
34.58
40
7.77
Return on equity%
7.75
6.36
7.37
5.21
4.13
5.07
6.50
3.62
1.64
0.40
22.85
3.62
5.14
32
6.89
Return on assets%
14.68
13.36
15.61
15.82
15.22
16.34
19.05
17.34
19.17
20.14
20.91
19.05
16.08
64
1.46
EPS¥
1.23
1.21
1.28
1.35
1.37
1.40
1.48
1.64
1.67
1.75
1.58
5.06%
3.51%
—
20.97
EPS growth%
22.93
23.97
23.14
24.64
22.62
20.98
20.15
21.68
20.07
17.57
23.60
20.15
22.15
69
2.16
Bookvalue per sh¥
1.73
1.90
1.93
1.93
2.16
2.41
2.53
2.64
2.73
2.85
1.53
5.70%
5.32%
—
1.79
FCF per share¥
0.50
0.48
0.51
0.60
0.70
0.82
0.81
0.82
0.89
0.93
0.46
5.99%
8.20%
—
0.85
Dividend per sh¥
2.05
2.16
2.32
2.53
2.74
2.78
3.11
3.02
2.79
3.06
0.99
2.23%
5.08%
—
8.60
Div yield (avg)%
12.62
10.39
8.42
8.53
7.23
8.20
10.93
10.99
13.62
16.16
28.10
10.99
10.66
67
3.41
Payout ratio%
22.62
22.27
20.29
18.85
18.99
16.23
19.15
21.43
22.39
22.69
21.10
21.43
20.86
33
395.0
Shares (diluted)M
541.5
540.6
600.5
564.8
632.7
607.7
666.4
717.6
790.2
864.4
391.6
6.44%
6.28%
32
9.60
Buyback yield%
27.05
26.46
27.01
26.54
23.96
22.85
23.70
23.19
22.86
23.42
18.93
23.19
23.83
33
1.687
D/E ratiox
1.497
1.393
1.575
1.742
1.685
1.814
1.838
1.678
1.603
1.493
0.405
1.678
1.640
38
0.692
Enterprise value¥B
1.055
0.971
0.967
1.035
1.080
1.001
0.903
0.942
0.808
0.884
1.168
(3.93%)
(1.64%)
84
0.726
LT debt¥B
0.160
0.183
0.184
0.191
0.193
0.202
0.199
0.219
0.216
0.229
1.199
3.47%
4.76%
89
Revenue
¥1.639B
1.52%
1.00×
Cost of revenue
¥1.139B
1.45%
0.99×
Operating expenses
¥218.1M
1.82%
1.03×
Goodwill & intangibles
17.01%