0.745
Revenue¥B
0.792
0.811
0.847
0.876
0.906
0.936
0.952
0.998
1.034
1.087
0.822
3.71%
3.44%
68
23.50
Revenue growth%
21.98
22.46
19.94
17.41
18.30
15.59
18.30
21.18
19.24
19.11
26.54
19.11
19.17
15
6.91
Gross margin%
22.11
23.63
22.32
21.46
20.65
19.60
17.83
16.81
15.73
14.84
24.85
16.81
20.13
35
29.64
Operating margin%
23.25
23.25
22.75
25.51
26.44
26.37
28.01
30.12
32.06
30.83
20.80
30.12
26.41
55
9.14
Net margin%
24.20
23.56
21.20
21.64
22.35
25.19
26.74
24.99
25.74
24.50
5.23
25.19
24.35
26
30.52
P/E ratio (avg)x
12.05
11.94
10.62
10.43
11.09
10.89
11.67
10.93
10.13
9.881
17.51
10.89
10.91
30
33.16
EV/EBITx
11.88
12.50
13.70
12.83
13.05
14.22
14.09
12.64
11.75
11.92
13.87
12.64
12.74
42
27.58
FCF yield (avg)%
31.20
33.80
33.81
33.42
36.18
34.46
37.01
37.54
37.33
35.43
16.76
37.01
34.94
39
9.82
FCF margin%
11.29
9.44
10.86
9.91
10.85
9.36
8.53
9.98
10.34
7.59
19.69
9.36
9.95
73
0.266
FCF / Net incomex
0.297
0.327
0.358
0.399
0.403
0.410
0.417
0.428
0.491
0.548
1.191
0.428
0.406
9
12.75
ROIC%
26.31
27.86
25.77
26.69
24.20
21.50
19.53
17.72
15.85
15.45
15.57
17.72
22.85
80
5.04
Return on equity%
17.96
16.58
16.89
14.46
17.17
18.28
17.68
16.91
17.48
14.81
11.98
17.48
17.04
48
5.38
Return on assets%
11.56
14.11
13.62
15.53
17.22
20.09
21.19
18.37
20.02
18.04
4.41
20.02
17.63
82
2.86
EPS¥
4.33
4.42
5.14
5.80
6.71
7.62
8.77
8.35
8.89
9.77
2.94
7.82%
8.39%
—
15.92
EPS growth%
13.14
12.24
12.24
13.20
11.10
12.16
11.39
9.84
11.23
9.35
15.14
11.23
11.78
59
1.03
Bookvalue per sh¥
1.47
1.42
1.46
1.41
1.40
1.35
1.59
1.84
1.77
1.75
0.67
4.46%
1.69%
—
3.12
FCF per share¥
2.48
2.66
2.79
2.52
2.31
2.50
2.55
2.30
2.22
2.06
1.04
(2.32%)
(1.42%)
—
0.98
Dividend per sh¥
3.01
3.28
3.94
3.94
4.45
5.37
6.02
6.44
6.57
6.51
1.71
7.91%
9.30%
—
3.13
Div yield (avg)%
30.47
31.71
31.72
31.88
30.30
29.61
29.06
31.38
32.40
32.51
18.15
31.38
31.55
89
24.48
Payout ratio%
26.11
25.99
28.85
31.65
32.92
34.86
32.34
32.82
34.37
33.09
18.42
33.09
32.58
91
87.28
Shares (diluted)M
100.8
95.19
105.3
117.8
113.4
116.0
117.4
126.0
116.6
110.9
87.57
(0.44%)
0.89%
56
4.64
Buyback yield%
7.64
8.80
9.02
10.14
7.72
6.31
6.63
3.95
1.41
0.40
13.88
3.95
7.14
91
1.028
D/E ratiox
1.602
1.534
1.446
1.669
1.853
2.109
2.051
2.115
2.279
2.487
0.867
2.115
1.952
78
939.6
Enterprise value¥M
541.0
607.8
616.7
590.8
613.9
615.9
648.7
667.9
744.7
699.6
183.7
2.65%
3.64%
72
0.247
LT debt¥B
1.664
1.720
1.987
2.373
2.319
2.765
2.720
2.711
3.034
3.090
0.450
5.91%
7.69%
81
Revenue
¥1.087B
3.44%
1.00×
Cost of revenue
¥761.0M
3.44%
1.00×
Operating expenses
¥170.5M
3.90%
1.05×
Goodwill & intangibles
20.63%