2.626
Revenue¥B
4.110
4.125
4.092
4.061
4.133
4.132
4.250
4.203
4.350
4.326
2.834
0.92%
0.78%
20
28.35
Revenue growth%
18.51
15.54
17.96
20.22
22.48
23.89
26.04
24.98
22.22
24.94
19.60
24.94
22.35
30
16.32
Gross margin%
22.28
20.73
20.04
18.75
21.60
23.08
20.58
23.57
22.00
21.93
25.95
22.00
21.77
53
12.13
Operating margin%
23.69
26.00
28.77
28.34
30.72
32.14
34.05
35.55
36.35
35.73
5.47
35.55
31.43
67
24.74
Net margin%
12.49
14.53
16.13
13.56
11.63
10.15
9.90
6.95
6.35
7.46
24.79
7.46
10.89
7
13.77
P/E ratio (avg)x
28.74
28.62
30.36
31.29
31.04
32.10
32.30
35.17
37.14
35.98
37.91
35.17
31.69
13
37.87
EV/EBITx
39.87
38.20
42.83
39.96
42.31
40.97
45.68
50.02
49.87
49.71
31.50
49.71
42.57
92
24.48
FCF yield (avg)%
30.85
30.38
27.54
25.13
24.84
26.76
25.92
24.06
25.38
25.86
5.99
25.86
25.89
20
9.92
FCF margin%
21.50
18.74
18.05
15.91
17.49
15.87
17.01
15.59
18.11
18.98
18.42
17.01
17.77
19
1.112
FCF / Net incomex
0.877
0.894
0.814
0.804
0.822
0.864
0.871
0.790
0.755
0.732
1.457
0.790
0.818
85
7.90
ROIC%
21.31
22.52
21.09
20.59
22.20
22.97
20.24
17.69
19.88
20.07
9.62
20.07
20.84
17
26.00
Return on equity%
21.38
21.14
18.53
20.53
20.33
19.45
18.68
19.76
21.54
21.41
25.94
19.76
20.43
85
29.69
Return on assets%
17.49
18.87
20.16
19.97
20.67
20.35
19.52
16.61
16.75
15.36
13.28
16.75
19.20
44
1.11
EPS¥
1.39
1.40
1.39
1.26
1.28
1.17
1.26
1.23
1.32
1.40
1.13
1.75%
0.05%
—
11.92
EPS growth%
24.59
23.77
23.62
25.52
27.77
25.12
22.96
24.76
27.63
27.05
16.39
25.12
24.94
74
0.26
Bookvalue per sh¥
1.25
1.23
1.22
1.15
1.09
1.00
1.04
0.98
0.98
1.11
0.76
0.27%
(2.00%)
—
1.85
FCF per share¥
2.76
3.17
3.39
3.51
3.29
3.78
3.95
4.47
4.82
5.28
1.89
9.90%
8.19%
—
0.51
Dividend per sh¥
0.34
0.34
0.30
0.31
0.30
0.26
0.25
0.25
0.21
0.19
1.42
(9.19%)
(5.91%)
—
13.81
Div yield (avg)%
29.87
30.81
33.35
31.59
32.00
29.48
26.63
28.84
31.45
28.90
13.10
28.90
30.34
86
2.98
Payout ratio%
20.95
19.00
16.64
16.28
15.75
16.61
16.58
15.10
16.43
18.81
15.35
16.58
16.60
77
1.592
Shares (diluted)B
1.416
1.456
1.432
1.299
1.424
1.382
1.354
1.241
1.356
1.290
1.554
(1.97%)
(1.97%)
20
24.73
Buyback yield%
17.99
17.98
17.57
15.77
12.81
12.49
10.28
10.37
10.89
12.70
28.87
10.89
12.76
22
1.166
D/E ratiox
0.683
0.744
0.690
0.638
0.545
0.495
0.466
0.423
0.414
0.402
1.080
0.423
0.520
27
2.007
Enterprise value¥B
0.770
0.731
0.703
0.716
0.741
0.797
0.837
0.972
0.968
0.980
1.604
5.76%
2.19%
18
2.538
LT debt¥B
3.611
3.812
4.307
4.558
4.480
5.118
4.958
5.714
5.875
6.187
1.537
6.67%
7.14%
18
Revenue
¥4.326B
0.78%
1.00×
Cost of revenue
¥3.028B
0.78%
1.00×
Operating expenses
¥802.5M
1.03%
1.03×
Goodwill & intangibles
16.32%
Spread over hurdle
(3.16%)