0.632
Revenue¥B
1.461
1.542
1.589
1.651
1.712
1.805
1.906
2.003
2.112
2.228
0.697
5.42%
4.79%
95
17.60
Revenue growth%
17.49
19.24
21.06
20.62
18.76
15.92
18.05
18.80
18.53
20.80
28.30
18.53
18.78
43
2.87
Gross margin%
5.69
2.73
1.57
2.59
1.26
0.40
0.40
1.55
2.09
0.40
4.74
0.40
1.56
77
14.77
Operating margin%
10.90
12.51
12.26
12.90
15.46
13.91
15.83
13.18
15.91
13.36
15.77
13.91
13.27
63
8.16
Net margin%
14.45
17.03
14.59
14.05
13.32
14.26
15.31
14.53
16.60
13.81
6.24
14.53
14.49
20
34.40
P/E ratio (avg)x
34.94
40.97
42.97
48.67
50.40
52.94
60.15
59.69
57.32
63.13
27.20
59.69
51.67
29
32.06
EV/EBITx
41.58
47.17
42.34
43.80
49.12
54.44
60.21
62.44
68.50
61.42
30.30
61.42
51.78
49
13.50
FCF yield (avg)%
14.61
12.21
13.31
11.77
13.41
12.47
10.03
11.41
9.49
9.06
28.30
10.03
11.99
70
3.14
FCF margin%
28.51
26.27
23.29
21.50
22.79
25.63
26.30
26.13
26.31
26.58
27.48
26.30
26.20
47
0.198
FCF / Net incomex
1.610
1.660
1.550
1.626
1.626
1.633
1.710
1.810
1.710
1.764
1.583
1.710
1.646
66
29.52
ROIC%
15.95
13.72
15.54
17.77
17.26
17.40
15.94
18.29
18.44
21.28
27.39
18.29
17.33
63
25.90
Return on equity%
17.40
20.23
19.51
17.42
16.53
16.27
17.89
19.54
17.30
14.63
25.56
17.30
17.41
58
16.42
Return on assets%
7.80
10.13
12.49
14.28
14.12
15.35
15.88
14.63
14.28
11.68
3.42
14.63
14.20
85
0.77
EPS¥
1.12
1.25
1.36
1.34
1.31
1.37
1.53
1.45
1.58
1.48
0.85
2.41%
2.33%
—
6.60
EPS growth%
28.93
28.99
29.44
29.75
30.52
31.97
33.20
32.39
30.80
28.20
15.57
31.97
30.13
75
0.34
Bookvalue per sh¥
2.18
2.31
2.37
2.70
3.07
3.39
3.83
4.05
4.44
5.15
0.69
10.91%
9.64%
—
0.52
FCF per share¥
2.51
2.95
3.01
3.26
3.64
4.38
4.69
4.67
5.62
6.21
0.45
11.30%
11.51%
—
1.45
Dividend per sh¥
1.53
1.54
1.46
1.42
1.45
1.44
1.36
1.46
1.31
1.42
0.24
(0.35%)
0.05%
—
11.16
Div yield (avg)%
19.34
21.79
23.15
21.63
23.23
22.03
19.44
19.34
20.03
17.72
23.38
19.44
20.83
83
11.85
Payout ratio%
2.37
1.34
3.05
4.08
5.09
7.99
6.04
8.09
6.87
9.53
3.20
7.99
5.57
9
0.673
Shares (diluted)B
0.989
1.070
1.104
1.285
1.235
1.248
1.480
1.431
1.403
1.345
0.687
1.72%
3.93%
84
4.61
Buyback yield%
17.12
16.99
17.70
19.58
16.66
15.39
12.58
10.55
11.85
9.67
16.98
11.85
16.03
31
0.705
D/E ratiox
0.755
0.833
0.823
0.781
0.729
0.746
0.724
0.686
0.746
0.766
1.000
0.746
0.750
85
1.704
Enterprise value¥B
1.685
1.841
2.025
1.830
1.722
1.717
1.608
1.465
1.371
1.317
1.329
(5.23%)
(2.18%)
15
1.601
LT debt¥B
0.441
0.520
0.602
0.681
0.757
0.836
0.907
0.988
1.055
1.065
0.522
7.06%
10.47%
93
Revenue
¥2.228B
4.79%
1.00×
Cost of revenue
¥1.423B
4.68%
0.99×
Operating expenses
¥352.0M
5.15%
1.04×
Goodwill & intangibles
16.68%