0.475
Revenue¥B
3.347
3.358
3.442
3.405
3.406
3.391
3.421
3.504
3.576
3.513
0.524
0.62%
0.64%
46
21.06
Revenue growth%
5.05
2.68
0.44
2.78
4.93
3.71
4.01
4.51
2.01
4.95
12.86
4.01
3.86
41
22.61
Gross margin%
24.95
25.63
27.72
28.75
28.77
30.55
30.21
32.36
30.69
31.79
20.25
30.69
29.49
64
28.34
Operating margin%
31.72
31.67
30.12
31.67
29.54
28.31
26.48
27.98
29.99
31.43
14.74
28.31
30.06
19
18.09
Net margin%
6.13
6.25
3.54
3.57
4.76
7.39
8.42
6.72
8.88
6.42
12.19
7.39
6.34
90
27.98
P/E ratio (avg)x
23.37
26.64
26.41
30.30
31.31
31.14
34.13
35.82
37.22
37.63
16.25
35.82
31.23
15
10.21
EV/EBITx
15.92
14.82
15.08
17.10
18.60
20.72
20.92
22.13
23.12
24.87
30.53
22.13
19.66
57
16.25
FCF yield (avg)%
12.81
14.23
17.04
16.32
15.97
13.66
11.52
10.20
7.22
5.93
17.48
10.20
13.23
20
21.58
FCF margin%
18.77
21.18
22.52
22.43
23.35
24.73
24.97
26.68
26.52
28.64
11.55
26.52
24.04
75
0.329
FCF / Net incomex
0.259
0.226
0.235
0.204
0.182
0.164
0.156
0.142
0.127
0.123
1.095
0.142
0.173
80
6.33
ROIC%
19.60
20.59
19.29
19.40
17.13
16.89
15.80
15.13
13.41
14.64
10.84
15.13
17.01
93
25.38
Return on equity%
13.89
12.69
13.55
15.24
16.54
16.68
17.83
20.46
18.26
16.33
18.28
17.83
16.43
84
27.87
Return on assets%
21.88
19.98
18.58
16.49
17.08
14.93
14.36
12.23
11.65
11.60
24.99
12.23
15.71
52
1.92
EPS¥
2.59
2.39
2.42
2.72
2.74
3.09
2.87
3.20
3.50
3.86
2.01
7.08%
4.50%
—
7.50
EPS growth%
18.37
16.82
13.99
12.28
14.10
14.22
13.25
14.05
14.20
11.54
3.29
14.05
14.07
41
2.09
Bookvalue per sh¥
3.03
3.29
3.62
3.45
3.42
3.27
3.64
3.99
3.66
3.66
3.35
1.39%
2.68%
—
3.29
FCF per share¥
1.95
1.87
1.64
1.66
1.70
1.57
1.73
1.68
1.66
1.46
2.37
(2.95%)
(2.12%)
—
3.31
Dividend per sh¥
5.57
6.15
6.86
6.75
6.98
6.82
7.30
7.42
8.85
9.40
1.21
6.11%
5.13%
—
9.85
Div yield (avg)%
10.12
11.14
9.17
8.50
10.50
10.60
9.18
10.64
7.86
5.49
27.73
9.18
9.65
91
5.96
Payout ratio%
21.78
20.15
17.88
16.56
15.37
13.11
11.88
12.31
10.97
13.57
21.67
12.31
14.47
64
522.3
Shares (diluted)M
532.6
514.5
516.7
533.1
566.4
614.4
546.5
557.5
569.8
626.1
513.8
2.02%
1.59%
29
4.29
Buyback yield%
25.56
26.93
23.95
26.82
29.00
31.33
32.53
34.77
34.58
35.99
17.82
34.58
30.17
47
0.982
D/E ratiox
0.615
0.708
0.770
0.760
0.806
0.906
0.965
1.092
1.109
1.193
1.729
1.092
0.856
64
0.870
Enterprise value¥B
2.491
2.421
2.609
2.608
3.078
3.537
3.394
3.412
3.590
4.045
1.126
5.62%
6.35%
79
1,971
LT debt¥M
393.1
401.3
446.2
456.0
513.8
539.8
539.0
602.5
630.0
673.0
616.2
5.55%
7.38%
50
Revenue
¥3.513B
0.64%
1.00×
Cost of revenue
¥2.459B
0.64%
1.00×
Operating expenses
¥582.9M
0.09%
0.95×
Goodwill & intangibles
15.15%