0.590
Revenue¥B
0.855
0.884
0.894
0.917
0.938
0.943
0.949
0.966
0.992
1.002
0.631
1.33%
1.54%
25
9.97
Revenue growth%
15.23
17.36
16.89
16.68
17.55
19.94
19.02
18.82
21.06
20.02
9.02
19.94
18.19
12
6.03
Gross margin%
0.40
0.40
2.20
3.68
5.84
7.82
6.40
5.63
5.80
6.78
17.08
6.40
5.71
92
2.56
Operating margin%
28.48
28.90
26.61
28.47
25.84
25.66
26.37
27.73
27.44
30.02
5.05
27.44
27.58
74
17.12
Net margin%
2.31
3.68
4.22
3.85
2.56
5.15
5.60
3.75
3.96
2.05
5.44
3.96
3.80
43
19.12
P/E ratio (avg)x
26.07
25.48
26.10
28.70
29.50
32.20
28.86
26.35
27.45
28.80
15.81
28.80
28.08
83
13.02
EV/EBITx
37.42
39.35
38.36
41.83
48.31
56.22
66.60
72.53
83.00
90.31
11.02
72.53
52.27
94
3.74
FCF yield (avg)%
15.64
13.18
11.27
9.01
8.09
5.94
5.75
4.53
3.34
2.94
13.47
4.53
7.02
58
19.88
FCF margin%
15.50
16.45
19.41
18.42
20.87
23.15
20.65
19.16
17.10
18.98
21.58
19.16
19.07
7
0.140
FCF / Net incomex
0.908
0.917
1.095
1.289
1.389
1.453
1.734
1.889
2.122
2.203
1.655
1.889
1.421
23
17.00
ROIC%
14.79
16.24
15.55
15.23
12.49
13.26
12.29
12.60
11.81
11.16
15.32
12.29
12.93
65
8.49
Return on equity%
28.08
27.56
29.32
29.60
28.64
28.87
29.93
32.82
33.09
30.57
3.17
30.57
29.46
78
5.98
Return on assets%
18.71
20.92
19.10
17.44
14.74
15.93
15.28
15.93
13.40
15.87
22.16
15.87
15.93
10
138.52
EPS¥
78.37
91.20
97.93
92.27
93.13
86.71
100.73
97.00
100.27
112.37
150.61
3.83%
5.01%
—
5.74
EPS growth%
10.44
11.38
11.52
13.91
15.76
13.14
12.87
12.04
12.32
11.74
22.53
12.32
12.18
12
40.64
Bookvalue per sh¥
140.87
148.33
169.27
187.14
183.40
173.93
172.18
160.30
157.21
158.13
134.03
(2.92%)
0.67%
—
142.29
FCF per share¥
132.59
142.01
141.32
158.47
154.10
138.17
136.74
123.78
115.51
103.27
126.75
(7.69%)
(1.96%)
—
23.70
Dividend per sh¥
69.57
79.98
82.79
77.27
75.40
82.49
88.77
81.03
83.58
84.88
87.28
2.40%
2.12%
—
26.68
Div yield (avg)%
21.30
19.14
22.05
22.96
23.95
26.65
26.72
24.92
26.63
24.33
16.76
26.63
24.14
23
5.59
Payout ratio%
31.33
34.04
32.37
31.18
29.58
29.22
26.86
24.56
26.06
28.13
17.38
26.86
29.40
79
3.989
Shares (diluted)M
5.954
5.802
5.976
6.092
6.895
7.620
8.271
8.661
9.410
10.13
4.017
8.00%
5.58%
35
22.87
Buyback yield%
4.57
4.34
4.72
6.64
7.33
6.01
8.23
5.80
6.36
6.58
12.19
6.36
6.18
9
1.678
D/E ratiox
1.135
1.251
1.189
1.269
1.461
1.519
1.695
1.962
1.915
2.196
0.187
1.915
1.490
14
829.9
Enterprise value¥M
347.9
376.3
376.1
392.3
431.8
464.9
519.2
467.3
500.5
446.4
367.5
0.66%
1.93%
22
0.747
LT debt¥B
0.806
0.950
1.126
1.214
1.360
1.609
1.624
1.687
1.846
2.099
0.136
9.06%
10.87%
86
Revenue
¥1.002B
1.54%
1.00×
Cost of revenue
¥594.8M
1.33%
0.98×
Operating expenses
¥217.3M
1.77%
1.02×
Goodwill & intangibles
16.47%