1.351
Revenue¥B
0.883
0.941
1.011
1.070
1.162
1.273
1.337
1.403
1.491
1.601
1.415
6.62%
7.01%
69
13.46
Revenue growth%
4.28
1.97
0.40
0.40
2.72
0.40
0.40
1.37
0.40
1.25
23.41
0.40
0.82
22
6.78
Gross margin%
12.08
11.45
10.26
7.61
10.12
9.61
7.25
10.24
8.81
7.43
20.33
8.81
9.86
45
7.41
Operating margin%
15.14
13.59
12.61
14.64
13.99
13.24
15.57
12.93
13.24
13.39
27.27
13.24
13.49
18
22.02
Net margin%
24.53
27.43
27.46
28.20
29.77
32.14
33.37
32.83
32.87
33.51
2.39
32.87
30.96
11
29.99
P/E ratio (avg)x
20.33
20.82
23.76
27.49
30.21
30.29
28.69
32.93
34.31
36.46
7.449
32.93
29.45
58
37.86
EV/EBITx
14.40
14.30
14.68
15.83
14.82
13.99
12.85
14.27
14.68
14.71
36.44
14.27
14.54
14
29.49
FCF yield (avg)%
6.76
7.49
5.75
3.22
1.73
3.74
5.61
3.54
2.49
0.62
5.94
3.54
3.64
95
16.99
FCF margin%
20.49
20.74
18.64
19.43
18.26
16.67
14.80
14.13
15.51
17.03
16.72
15.51
17.64
22
0.241
FCF / Net incomex
1.319
1.483
1.484
1.613
1.809
1.986
2.007
2.124
2.435
2.346
1.558
2.124
1.898
83
25.05
ROIC%
8.92
11.46
10.61
12.28
12.79
14.26
13.01
10.75
13.19
10.75
19.52
13.01
11.87
30
19.29
Return on equity%
18.80
16.30
15.22
16.75
17.06
18.96
17.91
18.34
18.88
21.67
18.03
18.88
18.12
61
3.47
Return on assets%
27.93
27.10
28.30
30.89
30.84
30.93
33.52
31.20
29.63
28.63
2.24
30.93
30.23
52
0.84
EPS¥
1.00
0.95
0.96
1.02
1.06
0.95
1.05
1.17
1.12
1.25
0.89
3.48%
2.82%
—
12.18
EPS growth%
7.84
6.60
5.62
3.23
4.65
3.45
2.35
2.82
1.34
3.56
10.51
2.82
3.51
13
0.63
Bookvalue per sh¥
0.24
0.27
0.26
0.26
0.26
0.26
0.26
0.24
0.26
0.27
0.64
0.64%
0.43%
—
0.62
FCF per share¥
1.56
1.51
1.51
1.56
1.55
1.60
1.59
1.65
1.52
1.40
0.65
(2.09%)
(0.42%)
—
1.90
Dividend per sh¥
1.69
1.83
1.81
1.84
1.89
1.87
2.07
2.07
2.46
2.39
0.56
4.84%
4.09%
—
25.98
Div yield (avg)%
3.72
2.84
4.27
5.23
3.76
1.65
0.58
2.70
5.29
3.17
13.15
2.70
3.45
82
11.05
Payout ratio%
18.64
17.50
18.59
17.95
16.89
19.66
22.43
22.49
22.66
20.76
20.09
22.43
19.15
14
558.9
Shares (diluted)M
593.8
555.9
490.8
477.3
500.6
496.8
451.5
436.6
393.0
359.3
528.6
(6.42%)
(4.37%)
56
9.11
Buyback yield%
19.59
17.49
19.62
21.13
22.34
20.60
18.90
20.71
19.25
21.07
16.08
20.60
20.11
69
1.696
D/E ratiox
1.189
1.249
1.163
1.039
0.923
0.878
0.968
0.985
0.901
0.864
1.078
0.901
0.976
30
0.971
Enterprise value¥B
1.340
1.267
1.395
1.463
1.590
1.813
1.859
1.711
1.581
1.659
0.613
0.85%
2.84%
32
0.421
LT debt¥B
0.842
0.909
0.993
0.926
1.036
1.150
1.194
1.062
1.081
1.208
0.795
3.13%
2.44%
70
Revenue
¥1.601B
7.01%
1.00×
Cost of revenue
¥827.5M
7.02%
1.00×
Operating expenses
¥271.5M
7.66%
1.06×
Goodwill & intangibles
15.19%