0.729
Revenue¥B
1.041
1.051
1.028
1.006
1.006
1.011
0.998
0.978
0.976
1.000
0.811
(0.12%)
(0.46%)
12
6.89
Revenue growth%
22.27
21.50
22.14
20.84
20.45
19.22
22.08
24.36
21.54
21.67
16.64
21.67
21.60
80
15.29
Gross margin%
24.40
25.11
24.28
22.12
25.00
23.65
25.36
22.36
20.77
21.60
29.83
22.36
23.96
78
2.94
Operating margin%
19.39
20.38
20.13
18.88
20.89
22.15
24.14
23.44
20.66
18.42
20.39
22.15
20.52
43
20.45
Net margin%
12.26
11.95
13.45
12.16
14.05
15.53
14.85
13.86
16.69
14.24
13.41
14.85
13.95
75
20.02
P/E ratio (avg)x
12.60
13.52
14.15
15.04
16.44
16.67
18.23
18.34
18.14
19.64
15.74
18.23
16.56
21
36.42
EV/EBITx
6.936
6.752
5.971
6.642
5.965
6.032
6.640
7.225
6.669
7.396
27.07
6.669
6.655
52
4.66
FCF yield (avg)%
25.39
28.04
25.99
23.77
22.95
21.79
18.92
18.19
15.36
18.25
14.12
18.25
22.37
87
14.68
FCF margin%
25.59
24.78
27.68
28.96
29.97
29.38
29.35
27.41
26.79
29.35
8.60
29.35
28.32
86
1.018
FCF / Net incomex
0.739
0.827
0.884
0.810
0.820
0.886
0.939
0.981
0.929
0.860
0.241
0.929
0.872
24
8.45
ROIC%
21.98
19.83
17.01
15.10
14.68
15.77
16.89
16.04
13.05
10.23
9.73
15.77
15.90
48
15.66
Return on equity%
6.49
3.78
3.06
1.83
4.14
2.44
2.97
4.83
2.22
4.88
16.03
2.97
3.42
50
18.10
Return on assets%
28.88
26.59
28.36
26.68
24.11
25.06
27.92
26.46
26.23
24.76
7.76
26.23
26.52
18
0.41
EPS¥
1.98
2.01
2.17
2.45
2.44
2.70
2.61
3.04
3.61
3.89
0.45
9.74%
8.95%
—
23.05
EPS growth%
21.44
23.31
22.95
24.23
26.81
26.51
24.16
21.99
23.23
20.88
15.78
23.23
23.27
92
0.98
Bookvalue per sh¥
0.53
0.57
0.63
0.75
0.77
0.83
0.89
1.07
1.11
1.12
1.10
8.00%
8.24%
—
0.19
FCF per share¥
1.25
1.30
1.51
1.54
1.59
1.82
2.18
2.14
2.28
2.36
1.25
8.27%
7.31%
—
0.88
Dividend per sh¥
1.03
1.13
1.08
1.10
1.21
1.30
1.43
1.47
1.73
1.66
1.23
6.54%
4.46%
—
16.54
Div yield (avg)%
7.87
5.81
5.00
3.63
6.58
7.76
9.46
7.42
8.28
10.20
13.26
8.28
7.59
48
18.81
Payout ratio%
30.20
27.46
26.35
27.15
26.29
24.59
25.88
26.38
24.07
21.50
29.45
24.59
26.32
50
187.4
Shares (diluted)M
146.9
164.7
159.4
163.6
187.4
184.7
180.5
199.3
186.6
172.0
189.4
(1.71%)
1.40%
47
21.21
Buyback yield%
4.58
2.18
4.02
4.73
7.25
9.46
8.62
10.75
8.76
8.59
24.95
8.76
7.92
22
0.315
D/E ratiox
1.269
1.354
1.307
1.397
1.421
1.585
1.708
1.625
1.497
1.590
0.154
1.590
1.459
26
769.7
Enterprise value¥M
478.6
422.0
441.3
398.8
347.9
314.1
320.4
306.2
264.3
246.6
85.88
(6.65%)
(7.90%)
13
216.1
LT debt¥M
223.7
234.7
205.2
184.6
167.0
145.4
154.4
132.9
117.3
101.3
611.4
(9.52%)
(6.95%)
17
Revenue
¥1.000B
(0.46%)
1.00×
Cost of revenue
¥496.4M
(0.41%)
1.00×
Operating expenses
¥170.8M
(0.59%)
0.99×
Goodwill & intangibles
14.61%