0.755
Revenue¥B
1.635
1.654
1.649
1.708
1.692
1.708
1.705
1.749
1.779
0.809
0.864
0.82%
0.79%
6
21.27
Revenue growth%
4.45
3.27
1.76
2.04
2.79
5.78
8.44
9.26
9.81
28.89
29.25
8.44
5.11
7
25.05
Gross margin%
32.89
32.71
34.80
36.05
34.38
36.42
36.41
34.53
35.22
13.07
18.51
35.22
34.67
57
8.99
Operating margin%
20.52
17.92
16.05
13.57
15.90
14.78
16.22
13.57
13.38
4.00
21.19
14.78
15.97
67
13.86
Net margin%
16.77
18.77
18.79
17.28
16.62
15.60
16.14
18.95
17.61
12.20
20.99
16.62
17.03
79
13.15
P/E ratio (avg)x
12.05
11.99
13.58
14.82
14.16
13.39
12.67
14.17
14.02
23.16
17.76
14.02
13.49
33
19.34
EV/EBITx
28.94
33.02
38.10
39.62
37.66
35.04
35.55
36.47
41.29
35.70
32.59
36.47
36.01
7
5.50
FCF yield (avg)%
25.70
24.55
27.49
30.40
31.46
32.96
31.56
32.22
29.93
25.99
6.12
31.56
30.17
26
22.90
FCF margin%
15.55
14.24
11.95
9.90
9.82
10.34
9.02
10.79
9.47
17.98
24.93
9.82
10.56
24
0.360
FCF / Net incomex
1.350
1.262
1.232
1.364
1.328
1.323
1.396
1.446
1.311
0.695
1.389
1.328
1.336
47
27.94
ROIC%
17.27
19.29
19.51
17.44
18.87
18.11
18.07
18.15
17.84
16.06
10.25
18.11
18.13
93
25.60
Return on equity%
10.36
10.33
9.90
11.72
12.78
15.14
17.39
19.27
21.87
8.74
16.01
17.39
12.25
53
3.61
Return on assets%
20.07
21.22
21.28
20.20
17.52
19.62
19.49
17.27
18.48
13.67
5.01
18.48
19.55
7
8.73
EPS¥
13.60
15.76
16.79
16.98
15.75
16.71
18.79
20.34
19.76
9.49
10.72
3.08%
4.14%
—
26.30
EPS growth%
4.78
2.29
3.98
4.70
4.59
5.82
4.77
6.60
5.50
7.66
9.83
5.50
4.78
27
11.24
Bookvalue per sh¥
7.42
7.42
6.49
6.78
5.93
6.47
6.06
6.15
5.82
12.08
2.89
(3.03%)
(3.75%)
—
6.72
FCF per share¥
6.97
6.95
7.24
7.41
7.24
7.64
7.75
8.27
7.82
7.76
12.23
1.06%
1.92%
—
12.49
Dividend per sh¥
3.49
3.58
4.01
3.72
3.66
4.02
4.55
4.78
5.32
2.56
4.96
7.42%
4.85%
—
21.28
Div yield (avg)%
23.12
23.18
20.86
18.22
19.25
18.53
18.17
20.41
23.18
12.91
29.76
19.25
20.64
7
10.49
Payout ratio%
21.40
18.84
19.14
16.98
18.41
15.74
18.16
19.07
18.52
3.77
15.34
18.41
18.48
75
37.12
Shares (diluted)M
45.52
45.62
43.27
43.30
45.40
42.35
45.81
46.34
50.30
37.23
37.22
3.04%
0.99%
67
21.15
Buyback yield%
8.52
11.11
8.76
11.19
10.17
11.35
13.53
16.13
15.62
3.48
10.16
13.53
11.27
82
0.901
D/E ratiox
0.961
0.890
0.847
0.885
0.950
0.818
0.824
0.878
0.864
0.437
0.671
0.864
0.881
41
0.457
Enterprise value¥B
0.770
0.821
0.792
0.732
0.829
0.833
0.827
0.852
0.872
1.046
0.770
3.57%
2.25%
77
1.404
LT debt¥B
0.570
0.512
0.471
0.503
0.468
0.404
0.385
0.344
0.353
0.985
1.333
(6.85%)
(4.83%)
47
Revenue
¥1.779B
0.79%
1.00×
Cost of revenue
¥1.246B
0.79%
1.00×
Operating expenses
¥244.5M
0.90%
1.01×
Goodwill & intangibles
19.62%