0.828
Revenue¥B
1.184
1.265
1.320
1.390
1.493
1.584
1.713
1.799
1.880
1.990
0.927
5.92%
5.83%
61
5.82
Revenue growth%
1.88
2.55
2.50
4.68
2.36
0.40
1.96
1.93
4.60
2.35
5.75
1.96
2.35
8
2.53
Gross margin%
18.37
20.48
20.77
18.64
19.97
18.05
16.70
18.24
16.93
18.18
6.64
18.05
18.31
24
21.64
Operating margin%
6.74
9.59
10.44
8.63
7.72
6.27
8.96
9.40
11.19
8.78
19.33
8.96
8.87
34
16.16
Net margin%
5.75
7.69
6.84
5.93
8.08
6.99
5.39
4.04
5.62
4.23
8.17
5.39
5.84
9
28.16
P/E ratio (avg)x
10.75
11.15
12.04
11.71
13.34
12.92
14.31
15.85
17.64
16.80
32.52
15.85
13.13
30
11.63
EV/EBITx
33.33
35.98
34.27
32.27
33.12
33.02
30.55
33.12
35.14
39.17
32.65
33.12
33.22
42
19.08
FCF yield (avg)%
11.43
11.81
14.29
14.75
13.28
13.30
13.52
11.20
9.79
7.82
2.12
11.20
12.55
33
11.37
FCF margin%
15.32
16.42
18.26
15.30
13.45
15.89
13.89
16.24
15.87
18.07
22.83
15.89
15.88
86
0.794
FCF / Net incomex
0.257
0.279
0.300
0.341
0.352
0.371
0.376
0.353
0.405
0.411
0.798
0.376
0.352
77
12.80
ROIC%
23.03
23.22
24.81
21.89
19.80
21.45
18.52
17.25
15.93
18.06
8.00
18.06
20.63
39
28.61
Return on equity%
10.45
8.50
11.06
8.29
5.76
6.22
4.94
2.15
1.39
0.82
22.70
2.15
5.99
12
21.21
Return on assets%
5.83
6.80
9.45
8.31
5.40
2.92
2.28
0.40
0.89
0.40
20.07
0.89
4.16
54
0.47
EPS¥
2.01
1.98
2.26
2.42
2.51
2.66
2.70
2.58
2.71
2.81
0.49
2.29%
4.57%
—
14.16
EPS growth%
22.21
24.29
25.93
25.20
24.94
25.44
24.50
25.27
22.73
22.93
21.55
24.50
24.72
27
0.68
Bookvalue per sh¥
1.59
1.51
1.59
1.49
1.35
1.34
1.29
1.24
1.08
1.06
1.59
(4.68%)
(3.84%)
—
2.83
FCF per share¥
1.48
1.52
1.34
1.25
1.32
1.45
1.56
1.60
1.78
1.60
1.54
3.88%
0.41%
—
3.11
Dividend per sh¥
0.66
0.59
0.56
0.56
0.54
0.55
0.51
0.46
0.49
0.45
2.07
(3.81%)
(3.76%)
—
2.00
Div yield (avg)%
25.22
27.00
25.68
25.18
26.26
28.27
28.01
27.14
24.61
21.96
8.31
27.14
25.97
17
25.23
Payout ratio%
14.27
13.48
15.45
14.43
14.30
12.65
13.97
14.54
14.24
16.35
15.36
14.24
14.29
68
0.839
Shares (diluted)B
0.828
0.796
0.857
0.878
0.936
0.853
0.888
0.978
1.091
1.055
0.847
2.42%
2.15%
28
13.75
Buyback yield%
25.80
23.72
22.51
22.75
22.69
21.25
19.34
17.70
15.87
14.50
20.32
17.70
21.88
48
1.493
D/E ratiox
0.727
0.729
0.769
0.837
0.828
0.902
0.969
0.954
0.875
0.849
1.541
0.902
0.843
79
0.124
Enterprise value¥B
3.466
3.429
4.043
4.500
4.400
5.059
5.267
5.885
7.021
7.085
1.163
10.00%
9.49%
80
0.211
LT debt¥B
1.449
1.647
1.770
1.794
1.851
1.891
2.036
2.146
2.221
2.463
1.459
5.87%
6.92%
88
Revenue
¥1.990B
5.83%
1.00×
Cost of revenue
¥1.331B
5.76%
0.99×
Operating expenses
¥391.2M
6.10%
1.03×
Goodwill & intangibles
17.28%