1.965
Revenue¥B
1.886
1.875
1.912
1.923
1.938
1.924
1.923
1.956
1.976
1.970
2.065
0.33%
0.57%
15
19.69
Revenue growth%
4.17
2.66
5.22
2.34
0.40
3.07
0.73
0.40
0.86
2.83
5.14
0.86
2.50
84
28.23
Gross margin%
6.95
8.06
8.07
8.60
11.27
12.44
12.57
14.27
12.99
10.53
3.18
12.57
10.90
34
28.62
Operating margin%
5.51
7.72
6.83
6.56
8.69
9.79
11.28
9.56
8.16
8.43
12.11
9.56
8.30
83
22.12
Net margin%
8.42
7.85
9.78
12.15
14.73
11.78
8.81
9.86
9.17
9.17
14.06
9.17
9.47
68
31.94
P/E ratio (avg)x
23.25
22.20
20.67
18.88
20.84
23.51
25.99
27.16
26.01
27.31
28.42
26.01
23.38
20
22.29
EV/EBITx
39.02
45.29
45.01
44.40
45.09
47.19
49.79
51.05
47.59
44.99
25.30
47.59
45.19
84
9.98
FCF yield (avg)%
17.27
15.70
12.80
14.67
14.74
16.59
13.60
14.75
12.61
13.31
19.12
13.60
14.70
33
16.07
FCF margin%
17.97
17.14
19.42
19.31
21.79
22.93
22.91
25.17
25.34
24.92
27.29
24.92
22.35
28
1.315
FCF / Net incomex
1.782
1.657
1.571
1.648
1.601
1.523
1.560
1.617
1.578
1.690
1.694
1.578
1.609
27
28.15
ROIC%
20.36
21.38
20.54
22.50
24.14
26.33
25.83
27.26
30.01
28.08
2.58
27.26
24.98
57
23.01
Return on equity%
30.67
33.06
33.22
31.91
30.46
32.93
33.45
34.37
33.98
31.11
3.81
33.45
32.99
62
7.17
Return on assets%
22.72
22.62
22.67
22.38
21.09
23.09
21.26
19.41
20.61
20.12
3.64
20.61
21.82
79
1.91
EPS¥
4.34
4.69
4.64
4.98
5.15
5.55
6.17
5.85
5.64
5.37
2.09
0.83%
3.58%
—
28.48
EPS growth%
12.62
14.90
13.21
15.07
14.69
14.35
13.22
13.73
11.67
9.38
24.26
13.22
13.47
33
4.55
Bookvalue per sh¥
5.56
5.58
6.03
6.89
7.14
7.69
7.51
7.45
7.32
7.85
2.79
1.90%
5.11%
—
3.03
FCF per share¥
1.51
1.61
1.81
1.81
1.84
1.80
1.79
1.80
1.99
2.10
4.68
2.72%
4.13%
—
2.95
Dividend per sh¥
1.12
1.18
1.09
1.01
0.87
0.81
0.76
0.78
0.66
0.66
4.91
(5.46%)
(6.70%)
—
13.00
Div yield (avg)%
30.68
33.43
30.67
30.17
30.29
30.62
27.86
28.30
30.21
27.82
24.95
28.30
30.25
68
2.33
Payout ratio%
20.52
18.86
20.56
20.53
19.66
18.03
15.08
14.04
11.58
11.98
9.35
14.04
18.44
20
161.7
Shares (diluted)M
225.3
213.7
209.1
204.5
219.1
216.4
239.2
246.6
280.5
291.5
159.4
5.88%
2.47%
79
22.68
Buyback yield%
13.56
12.17
13.92
11.93
12.75
15.18
14.70
12.20
10.81
12.79
17.76
12.79
12.77
35
0.760
D/E ratiox
2.137
2.320
2.379
2.259
2.204
2.232
2.146
2.246
2.285
2.449
1.370
2.246
2.252
8
0.321
Enterprise value¥B
1.266
1.218
1.166
1.102
1.151
1.309
1.352
1.388
1.350
1.269
0.841
1.96%
0.49%
70
0.798
LT debt¥B
1.586
1.814
2.068
2.075
2.133
2.455
2.610
2.582
2.945
2.986
0.747
6.96%
7.84%
44
Revenue
¥1.970B
0.57%
1.00×
Cost of revenue
¥952.2M
0.50%
0.99×
Operating expenses
¥481.6M
1.11%
1.05×
Goodwill & intangibles
16.93%