0.164
Revenue¥B
0.768
0.791
0.825
0.855
0.905
0.925
0.976
0.992
1.024
1.073
0.175
3.46%
4.04%
26
25.02
Revenue growth%
30.15
28.47
27.70
24.93
24.31
22.06
24.97
27.48
28.96
27.05
3.04
27.05
27.26
44
21.06
Gross margin%
23.88
26.30
26.76
28.63
30.55
30.62
29.33
27.96
28.22
30.94
23.90
29.33
28.42
46
7.96
Operating margin%
8.50
10.13
7.57
7.14
7.66
8.27
9.06
7.04
6.64
9.41
22.97
8.27
7.96
73
22.56
Net margin%
2.14
3.33
2.59
3.91
2.31
3.30
1.70
2.14
1.12
2.63
28.01
2.14
2.45
39
20.39
P/E ratio (avg)x
34.99
38.11
41.97
42.47
49.11
47.97
54.23
53.69
55.13
55.63
37.32
54.23
48.54
36
12.11
EV/EBITx
10.05
10.52
10.82
10.28
9.172
9.308
8.888
7.875
8.585
8.528
10.19
8.585
9.240
7
23.02
FCF yield (avg)%
30.37
28.81
25.98
24.04
23.88
23.50
22.18
20.25
18.91
20.99
3.30
20.99
23.69
71
26.70
FCF margin%
20.76
19.59
16.98
15.27
15.95
15.53
13.33
15.18
16.01
15.21
13.83
15.21
15.74
94
0.864
FCF / Net incomex
0.751
0.688
0.686
0.652
0.635
0.672
0.712
0.664
0.730
0.785
0.173
0.712
0.687
5
9.23
ROIC%
16.33
19.28
18.15
20.09
17.50
17.99
16.44
16.97
16.83
19.50
28.02
16.97
17.75
6
12.68
Return on equity%
16.47
14.71
15.84
15.64
13.81
16.12
17.32
17.72
20.22
22.56
29.32
17.72
16.29
92
7.79
Return on assets%
22.48
23.68
22.62
21.73
21.55
21.58
22.20
22.05
23.79
22.03
20.38
22.05
22.13
45
0.75
EPS¥
2.79
2.69
2.48
2.60
2.35
2.48
2.37
2.32
2.54
2.67
0.82
2.62%
(0.98%)
—
10.29
EPS growth%
4.03
1.33
0.40
0.40
0.40
0.40
0.40
0.49
0.40
0.40
20.36
0.40
0.40
31
2.57
Bookvalue per sh¥
3.51
3.94
4.04
4.53
4.85
5.10
5.26
5.28
4.69
5.05
4.38
0.77%
4.50%
—
3.90
FCF per share¥
3.37
3.70
4.46
5.25
5.84
6.37
7.12
8.00
9.09
10.88
4.17
13.26%
14.01%
—
3.31
Dividend per sh¥
4.45
4.63
4.30
4.17
4.61
4.90
4.63
4.98
5.09
5.37
4.47
3.11%
2.51%
—
28.69
Div yield (avg)%
11.26
10.13
8.44
9.33
8.79
7.20
5.45
7.07
8.92
8.87
9.77
7.20
8.83
62
23.68
Payout ratio%
16.04
17.64
17.26
16.99
16.72
19.27
20.77
23.24
22.59
25.50
20.07
22.59
18.46
66
138.4
Shares (diluted)M
121.6
127.1
109.6
109.8
116.9
120.3
110.8
104.8
112.2
104.9
137.6
(2.13%)
(2.57%)
21
9.42
Buyback yield%
27.55
27.32
26.94
27.38
24.87
24.87
23.91
21.28
20.12
19.78
5.86
21.28
24.87
23
1.131
D/E ratiox
0.560
0.551
0.556
0.630
0.716
0.818
0.805
0.864
0.937
1.070
1.281
0.864
0.761
59
776.0
Enterprise value¥M
481.8
554.0
573.9
664.9
787.1
842.7
895.3
894.4
902.5
980.6
145.4
4.50%
8.95%
92
483.9
LT debt¥M
326.1
373.1
383.1
381.3
366.3
394.6
449.9
486.6
556.6
626.3
977.0
11.33%
7.53%
81
Revenue
¥1.073B
4.04%
1.00×
Cost of revenue
¥750.9M
4.04%
1.00×
Operating expenses
¥166.8M
4.68%
1.06×
Goodwill & intangibles
14.33%