2.302
Revenue¥B
1.689
1.703
1.713
1.753
1.751
1.780
1.761
1.758
1.777
1.763
2.465
0.14%
0.63%
63
14.47
Revenue growth%
9.90
7.22
8.52
5.97
4.39
3.96
5.09
7.85
6.09
6.00
25.61
6.00
6.05
39
27.98
Gross margin%
19.78
20.21
18.52
15.66
18.55
19.74
18.20
18.41
16.18
16.11
6.37
18.20
18.46
54
14.35
Operating margin%
31.02
32.97
35.67
37.16
35.49
33.19
32.04
33.23
33.36
31.51
5.40
33.19
33.21
16
23.73
Net margin%
19.79
20.36
19.03
17.60
17.69
16.19
15.64
17.43
17.99
16.33
2.89
16.33
17.65
77
26.97
P/E ratio (avg)x
25.00
26.56
27.22
27.42
28.84
31.59
31.50
30.80
28.03
28.02
26.13
30.80
28.03
30
28.71
EV/EBITx
21.99
20.87
19.69
19.67
21.82
20.41
20.67
23.31
26.55
26.75
20.28
23.31
21.35
92
11.21
FCF yield (avg)%
11.01
8.13
7.66
9.63
9.18
8.76
8.82
10.05
11.56
10.97
13.78
10.05
9.40
34
28.51
FCF margin%
2.87
1.13
1.42
0.40
0.40
0.98
0.40
2.60
2.26
3.51
24.09
2.26
1.27
25
1.642
FCF / Net incomex
2.742
2.736
2.748
2.627
2.910
2.914
2.967
3.286
3.697
4.089
1.755
3.286
2.912
93
19.64
ROIC%
26.97
26.22
25.09
23.76
25.90
24.05
24.50
24.15
22.64
23.34
13.04
24.05
24.33
86
6.61
Return on equity%
8.58
7.76
8.04
5.82
4.15
2.65
0.64
0.40
3.35
5.80
4.92
2.65
4.98
82
23.27
Return on assets%
22.54
22.94
21.14
20.14
21.16
19.05
21.43
19.99
22.95
24.63
26.76
21.43
21.29
41
20.52
EPS¥
24.48
25.79
25.18
28.76
30.03
31.32
35.79
34.41
37.31
35.21
21.15
3.23%
3.25%
—
14.30
EPS growth%
17.99
16.47
14.82
12.12
14.93
15.77
14.86
13.31
16.11
19.06
21.35
15.77
15.35
85
18.23
Bookvalue per sh¥
24.25
26.61
29.40
28.56
33.23
38.44
41.09
41.37
48.00
48.11
21.42
7.68%
6.60%
—
20.58
FCF per share¥
5.97
6.18
6.22
6.46
6.46
7.07
7.16
6.55
7.04
6.39
10.87
(0.21%)
0.77%
—
15.06
Dividend per sh¥
9.92
10.24
11.66
13.50
15.34
15.88
16.51
18.07
21.07
22.21
12.76
7.68%
8.06%
—
19.22
Div yield (avg)%
30.60
31.58
30.23
28.18
30.13
30.37
31.52
32.06
32.67
35.19
4.74
32.06
31.06
52
14.51
Payout ratio%
21.57
19.71
21.13
19.61
22.49
20.55
21.16
21.69
20.70
19.59
25.21
20.70
20.91
10
70.86
Shares (diluted)M
57.21
49.31
54.06
54.79
57.18
60.96
56.07
51.40
47.03
46.65
69.43
(3.99%)
(1.52%)
33
24.86
Buyback yield%
20.67
17.99
17.68
18.01
16.36
17.87
16.01
13.56
15.10
14.84
16.13
15.10
17.02
44
1.232
D/E ratiox
0.580
0.696
0.758
0.767
0.739
0.828
0.921
0.941
1.032
1.078
1.668
0.941
0.797
54
1.859
Enterprise value¥B
1.970
1.846
1.630
1.453
1.361
1.197
1.196
1.167
1.243
1.165
1.861
(3.06%)
(5.28%)
55
1,220
LT debt¥M
186.2
169.8
153.9
155.7
142.2
148.3
154.8
157.3
173.6
171.5
261.9
3.81%
0.04%
29
Revenue
¥1.763B
0.63%
1.00×
Cost of revenue
¥1.018B
0.54%
0.99×
Operating expenses
¥364.1M
0.64%
1.00×
Goodwill & intangibles
19.94%