1.149
Revenue¥B
2.976
3.103
3.136
3.190
3.239
3.366
3.426
3.461
3.542
3.590
1.193
2.08%
2.26%
89
3.98
Revenue growth%
19.29
17.06
17.18
19.12
16.98
17.18
17.95
18.33
19.03
19.07
29.87
18.33
18.14
10
18.48
Gross margin%
21.42
22.08
20.70
20.05
20.21
17.52
18.35
19.30
21.39
24.33
5.79
19.30
20.45
16
23.18
Operating margin%
20.59
20.12
22.24
21.33
23.37
20.44
18.11
19.80
21.72
22.06
8.46
20.44
20.96
35
23.05
Net margin%
14.03
15.67
16.70
16.52
14.87
16.41
19.10
17.03
18.59
17.30
6.30
17.30
16.61
14
21.29
P/E ratio (avg)x
18.68
17.51
16.67
17.74
15.87
16.74
15.97
15.77
16.81
16.52
15.02
16.52
16.71
28
34.94
EV/EBITx
15.48
16.74
17.87
20.19
22.56
25.70
25.92
27.05
28.61
30.39
20.83
27.05
24.13
48
6.85
FCF yield (avg)%
26.44
28.30
26.96
27.25
28.61
29.71
32.69
33.56
33.68
35.39
26.11
33.56
29.16
30
8.06
FCF margin%
16.99
19.63
18.10
15.74
13.67
15.12
15.01
16.88
13.92
11.22
7.34
15.01
15.43
39
0.898
FCF / Net incomex
0.174
0.172
0.183
0.172
0.163
0.168
0.175
0.183
0.185
0.188
0.984
0.183
0.175
58
24.24
ROIC%
12.28
14.56
11.57
11.40
10.93
13.13
13.16
12.90
10.90
8.81
7.23
12.90
11.92
7
18.20
Return on equity%
29.65
29.90
27.05
25.44
23.00
25.73
23.77
25.54
23.29
24.67
4.93
24.67
25.49
29
22.95
Return on assets%
20.81
23.02
23.90
23.67
24.52
26.28
25.99
24.65
26.95
26.67
12.66
26.28
24.59
73
0.24
EPS¥
0.84
0.95
0.96
0.98
1.00
1.02
1.09
1.06
0.98
1.09
0.24
1.61%
2.38%
—
15.10
EPS growth%
14.19
15.36
15.17
15.12
16.12
15.78
13.81
13.20
12.08
9.38
19.86
13.20
14.66
27
0.99
Bookvalue per sh¥
0.81
0.78
0.91
0.97
0.93
0.93
1.04
1.03
1.04
1.00
0.55
1.55%
3.50%
—
0.71
FCF per share¥
0.58
0.49
0.46
0.46
0.49
0.48
0.47
0.47
0.48
0.44
0.72
(2.04%)
(3.17%)
—
0.30
Dividend per sh¥
0.64
0.68
0.72
0.77
0.79
0.83
0.82
0.76
0.73
0.71
0.22
(2.03%)
0.41%
—
7.04
Div yield (avg)%
10.98
9.25
10.66
11.26
10.69
9.20
8.29
5.66
6.88
5.25
23.24
6.88
9.22
56
15.34
Payout ratio%
10.91
13.54
14.85
12.07
12.70
15.07
12.43
10.36
7.59
5.71
27.66
10.36
12.25
85
1.064
Shares (diluted)B
0.916
0.940
0.893
0.926
0.965
1.036
0.965
0.958
0.947
0.977
1.068
0.25%
0.28%
92
27.62
Buyback yield%
18.62
20.58
19.95
19.97
21.74
22.61
20.27
20.27
21.72
23.49
10.99
21.72
20.42
56
1.127
D/E ratiox
1.210
1.171
1.098
1.225
1.302
1.316
1.403
1.364
1.239
1.368
1.480
1.364
1.270
12
2.651
Enterprise value¥B
2.432
2.714
2.852
2.516
2.571
2.400
2.621
2.860
2.927
3.084
3.195
3.70%
3.50%
88
3.360
LT debt¥B
2.047
2.093
2.286
2.223
2.341
2.520
2.547
2.606
2.854
2.762
0.186
3.36%
1.59%
40
Revenue
¥3.590B
2.26%
1.00×
Cost of revenue
¥2.152B
2.28%
1.00×
Operating expenses
¥613.1M
1.76%
0.95×
Goodwill & intangibles
14.34%