0.105
Revenue¥B
1.550
1.566
1.582
1.569
1.592
1.591
1.583
1.584
1.608
1.642
0.117
0.62%
0.70%
39
27.04
Revenue growth%
27.06
25.21
27.58
28.61
30.23
28.92
28.96
31.56
32.92
29.94
17.98
29.94
28.94
10
22.92
Gross margin%
7.25
8.22
7.84
6.45
8.62
7.05
7.57
5.91
8.86
5.93
20.48
7.05
7.41
41
24.88
Operating margin%
16.78
14.23
12.29
12.85
11.93
9.34
10.85
12.45
12.22
14.38
20.72
12.22
12.37
16
10.61
Net margin%
17.01
17.66
17.68
20.31
21.21
24.18
26.06
26.43
24.44
24.74
12.52
24.74
22.69
59
35.74
P/E ratio (avg)x
12.26
13.56
12.96
13.97
14.08
13.61
14.63
15.78
15.16
16.83
20.28
15.16
14.03
73
35.69
EV/EBITx
18.89
18.27
17.70
19.25
21.48
23.07
25.97
24.89
26.55
30.44
27.79
25.97
22.27
57
11.97
FCF yield (avg)%
28.91
27.48
26.69
29.58
26.59
27.82
29.52
32.25
33.97
31.93
13.46
31.93
29.22
42
11.02
FCF margin%
7.15
8.44
8.68
8.79
7.74
6.23
6.92
5.10
6.27
3.78
8.74
6.23
7.03
49
1.491
FCF / Net incomex
1.432
1.595
1.714
1.908
1.945
1.818
1.872
2.079
2.039
2.217
1.548
2.039
1.890
94
23.85
ROIC%
26.46
27.93
29.24
30.99
31.48
32.69
33.88
35.48
34.24
36.56
9.47
34.24
32.08
54
3.83
Return on equity%
2.97
5.59
3.43
3.57
2.64
2.79
5.69
4.14
3.43
4.65
26.74
4.14
3.50
89
9.07
Return on assets%
10.05
9.02
6.66
5.25
5.66
5.76
6.43
6.40
5.64
3.24
19.58
5.76
6.08
84
0.83
EPS¥
0.81
0.82
0.78
0.74
0.78
0.86
0.79
0.85
0.80
0.87
0.87
2.16%
0.34%
—
17.43
EPS growth%
8.83
9.12
8.00
8.36
6.99
9.41
11.28
14.13
12.58
10.58
28.32
11.28
9.26
53
0.41
Bookvalue per sh¥
1.13
1.19
1.22
1.20
1.14
1.23
1.36
1.46
1.39
1.39
1.06
3.98%
1.42%
—
0.52
FCF per share¥
1.11
1.23
1.33
1.40
1.57
1.55
1.56
1.73
1.73
1.92
0.53
4.16%
7.28%
—
0.34
Dividend per sh¥
1.13
1.32
1.42
1.52
1.56
1.70
1.96
2.01
1.94
2.21
0.33
7.12%
8.76%
—
2.78
Div yield (avg)%
18.69
21.54
20.04
17.82
18.02
20.27
22.19
20.30
22.50
25.06
16.04
22.19
20.28
87
5.42
Payout ratio%
8.74
7.34
7.69
7.72
8.97
10.20
7.56
9.10
10.05
11.29
13.70
10.05
8.86
7
0.997
Shares (diluted)B
1.120
1.108
1.209
1.168
1.202
1.140
1.210
1.361
1.357
1.344
0.973
2.26%
1.80%
87
18.53
Buyback yield%
9.53
7.42
9.41
6.90
5.81
5.13
7.51
10.20
9.51
9.13
15.40
9.13
8.32
88
1.180
D/E ratiox
0.495
0.524
0.488
0.478
0.505
0.532
0.487
0.522
0.543
0.551
0.677
0.532
0.513
79
1.215
Enterprise value¥B
0.770
0.853
0.811
0.875
0.928
0.985
1.018
1.041
1.088
1.117
0.247
3.77%
4.03%
72
285.3
LT debt¥M
400.7
445.5
455.5
400.7
439.2
428.7
380.2
405.2
367.1
348.7
456.7
(4.51%)
(0.80%)
40
Revenue
¥1.642B
0.70%
1.00×
Cost of revenue
¥863.3M
0.78%
1.01×
Operating expenses
¥333.9M
0.47%
0.98×
Goodwill & intangibles
17.16%