0.522
Revenue¥B
1.228
1.270
1.294
1.364
1.405
1.436
1.486
1.536
1.614
1.661
0.580
3.41%
3.51%
44
26.85
Revenue growth%
12.67
10.63
13.34
12.29
11.60
13.73
11.68
10.08
7.20
5.41
9.85
10.08
11.64
19
25.84
Gross margin%
13.45
11.48
11.29
13.11
15.87
17.27
18.72
19.85
22.73
22.72
18.62
19.85
16.57
59
28.88
Operating margin%
15.25
16.14
18.62
20.77
18.26
18.35
19.28
21.05
22.74
24.20
28.17
21.05
18.95
86
19.43
Net margin%
30.28
28.21
31.04
29.60
29.39
27.41
29.53
30.50
30.95
30.28
4.80
30.28
29.94
21
31.12
P/E ratio (avg)x
9.124
8.502
8.045
8.330
7.952
7.036
6.643
7.413
8.151
8.714
20.02
7.413
8.098
10
26.09
EV/EBITx
9.343
10.43
11.23
12.48
13.86
13.02
11.68
11.94
11.80
12.14
17.06
11.94
11.87
69
14.74
FCF yield (avg)%
24.43
25.13
23.53
26.42
25.26
27.85
26.02
27.26
25.07
27.96
25.92
27.26
25.64
67
23.32
FCF margin%
18.37
16.00
16.80
18.56
21.17
23.78
24.41
21.63
21.48
23.26
12.70
23.26
21.32
85
0.703
FCF / Net incomex
1.702
1.608
1.475
1.614
1.650
1.566
1.553
1.479
1.646
1.505
0.455
1.553
1.587
91
23.22
ROIC%
20.00
21.67
23.30
26.07
23.16
20.54
22.48
22.03
22.44
22.37
21.81
22.37
22.40
52
21.56
Return on equity%
22.39
19.98
17.22
19.42
21.54
19.42
21.50
21.86
22.69
23.07
26.82
21.86
21.52
23
30.00
Return on assets%
21.11
22.81
23.89
25.22
22.77
19.77
21.21
22.77
25.21
26.26
5.35
22.77
22.79
79
0.56
EPS¥
0.58
0.65
0.70
0.65
0.58
0.61
0.54
0.53
0.50
0.50
0.58
(2.95%)
(1.93%)
—
13.49
EPS growth%
22.83
21.77
21.12
24.07
25.05
27.01
26.52
25.78
24.90
26.98
6.04
26.52
24.98
8
0.71
Bookvalue per sh¥
0.72
0.67
0.64
0.62
0.61
0.56
0.56
0.60
0.61
0.57
0.74
(1.27%)
(1.98%)
—
0.70
FCF per share¥
0.76
0.73
0.72
0.70
0.71
0.68
0.78
0.80
0.87
0.86
0.60
4.07%
1.13%
—
1.11
Dividend per sh¥
1.12
1.06
0.99
1.03
0.95
1.02
0.99
1.00
1.13
1.05
0.28
2.02%
(0.58%)
—
4.06
Div yield (avg)%
0.51
0.44
2.08
0.47
0.80
0.40
0.40
0.40
0.40
0.40
25.11
0.40
0.42
88
24.72
Payout ratio%
4.47
6.50
9.46
9.79
12.24
13.43
10.82
11.77
9.21
8.90
23.31
10.82
9.63
16
1.899
Shares (diluted)B
3.031
3.208
3.597
3.784
4.188
4.140
4.578
4.613
5.024
5.474
1.838
5.50%
7.86%
16
16.21
Buyback yield%
27.76
30.00
29.56
29.40
31.84
28.90
30.03
29.09
29.87
27.73
24.50
29.09
29.48
7
0.976
D/E ratiox
2.050
2.000
2.341
2.358
2.768
3.330
3.377
3.327
3.451
3.669
1.184
3.377
3.048
11
1,591
Enterprise value¥M
861.1
805.2
717.2
636.5
614.9
657.1
611.1
604.8
540.3
478.6
463.0
(4.89%)
(5.07%)
60
1.076
LT debt¥B
0.488
0.446
0.389
0.351
0.375
0.348
0.305
0.285
0.278
0.249
1.810
(7.86%)
(6.28%)
93
Revenue
¥1.661B
3.51%
1.00×
Cost of revenue
¥958.8M
3.56%
1.00×
Operating expenses
¥182.7M
2.86%
0.94×
Goodwill & intangibles
16.74%