0.848
Revenue¥B
6.247
6.312
6.451
6.438
6.597
6.657
6.537
6.463
6.308
6.292
0.889
(0.94%)
0.31%
45
25.24
Revenue growth%
4.62
3.47
4.34
6.13
3.74
3.35
4.43
4.47
1.87
1.07
22.33
3.35
4.04
8
29.78
Gross margin%
30.14
29.48
32.18
33.98
34.50
36.29
34.44
33.28
32.90
30.25
24.44
33.28
33.09
82
3.82
Operating margin%
15.42
14.43
16.26
13.39
14.60
13.89
15.90
15.05
17.02
17.75
7.72
15.90
15.23
31
20.14
Net margin%
5.82
5.72
2.86
4.92
7.68
10.57
9.53
9.82
8.97
7.94
23.89
9.53
7.81
33
20.33
P/E ratio (avg)x
24.14
26.16
27.21
27.87
27.51
25.78
27.35
30.33
30.44
31.79
10.21
30.33
27.43
94
28.82
EV/EBITx
17.25
17.24
16.66
17.04
19.03
20.83
19.93
20.91
18.97
18.37
19.82
19.93
18.67
19
12.56
FCF yield (avg)%
27.20
27.68
30.05
30.80
32.79
32.86
30.90
32.31
31.90
32.47
21.94
32.31
31.40
66
6.30
FCF margin%
25.87
25.20
26.44
26.74
24.89
24.53
23.16
21.49
22.33
20.24
19.18
22.33
24.71
83
0.782
FCF / Net incomex
2.450
2.677
2.564
2.731
2.680
2.844
3.314
3.249
3.379
3.530
1.074
3.314
2.788
24
15.15
ROIC%
19.90
21.47
22.61
20.79
19.10
21.23
19.38
19.76
18.53
18.66
9.28
19.38
19.83
23
17.02
Return on equity%
27.86
29.15
28.51
28.21
30.82
31.88
34.61
33.14
31.41
28.70
27.26
31.88
29.98
92
26.34
Return on assets%
11.66
14.50
14.69
15.89
13.54
12.73
9.80
11.16
10.11
8.93
13.91
10.11
12.19
30
0.36
EPS¥
1.44
1.36
1.42
1.61
1.62
1.63
1.62
1.79
1.68
1.77
0.39
1.79%
2.80%
—
24.13
EPS growth%
24.80
27.08
29.77
32.46
34.87
31.99
29.42
30.92
30.55
30.97
21.32
30.92
30.73
12
0.71
Bookvalue per sh¥
0.71
0.73
0.85
0.92
1.00
1.19
1.26
1.26
1.47
1.68
0.71
10.97%
9.76%
—
0.85
FCF per share¥
0.77
0.72
0.79
0.90
0.91
0.86
0.89
0.91
0.90
0.97
0.18
1.25%
3.33%
—
0.25
Dividend per sh¥
0.72
0.63
0.61
0.58
0.58
0.54
0.56
0.52
0.57
0.57
0.88
(0.46%)
(1.45%)
—
29.08
Div yield (avg)%
11.16
12.21
14.84
14.24
13.12
10.33
10.71
10.65
7.73
7.23
16.56
10.33
10.94
41
26.47
Payout ratio%
29.37
28.45
28.68
29.22
30.42
30.60
28.87
28.56
31.38
31.94
12.82
30.60
29.29
39
4.952
Shares (diluted)B
4.297
4.782
5.059
5.127
5.295
4.887
5.231
4.742
4.845
4.956
4.937
(1.32%)
0.70%
9
17.99
Buyback yield%
23.82
25.35
24.96
25.26
23.47
22.54
24.53
23.37
20.41
20.19
6.00
22.54
23.64
70
0.517
D/E ratiox
0.309
0.349
0.400
0.425
0.432
0.485
0.508
0.568
0.587
0.637
0.793
0.568
0.459
31
1.322
Enterprise value¥B
1.932
2.091
1.963
2.267
2.431
2.404
2.332
2.682
2.690
2.907
3.688
3.64%
4.56%
76
3.906
LT debt¥B
0.799
0.864
0.824
0.912
0.861
0.924
0.988
1.135
1.089
1.182
2.716
6.54%
4.49%
35
Revenue
¥6.292B
0.31%
1.00×
Cost of revenue
¥4.404B
0.34%
1.00×
Operating expenses
¥1.343B
0.54%
1.02×
Goodwill & intangibles
16.57%
Spread over hurdle
(1.99%)