0.895
Revenue¥B
1.067
1.066
1.069
1.056
1.042
1.068
1.095
1.125
1.140
1.125
0.917
1.55%
0.74%
86
9.09
Revenue growth%
3.18
2.60
0.40
0.40
0.79
3.29
5.67
7.37
6.16
5.35
12.61
5.67
3.23
93
9.95
Gross margin%
13.01
15.87
17.23
14.71
14.20
12.92
11.99
12.88
15.68
14.10
19.28
12.92
14.15
51
23.29
Operating margin%
18.58
20.05
17.16
19.97
20.96
23.74
23.14
24.69
26.09
25.54
17.49
24.69
22.05
14
28.37
Net margin%
13.74
13.29
14.28
11.53
12.36
13.95
11.80
13.78
12.50
12.20
18.87
12.50
12.89
46
26.22
P/E ratio (avg)x
6.938
6.827
6.254
5.893
6.166
5.440
4.750
4.424
4.383
4.214
26.66
4.424
5.667
74
25.28
EV/EBITx
35.45
34.57
38.75
45.53
54.45
58.22
66.37
71.44
81.54
81.98
16.34
71.44
56.33
30
5.94
FCF yield (avg)%
30.24
30.06
32.41
33.20
32.77
32.06
30.62
31.75
28.76
27.08
6.07
30.62
31.19
80
13.26
FCF margin%
4.15
2.57
1.03
0.65
1.90
2.58
1.87
2.80
4.79
6.72
9.58
2.80
2.58
33
1.139
FCF / Net incomex
2.128
2.113
1.996
2.169
1.957
1.925
1.772
1.766
1.802
1.814
1.101
1.802
1.941
64
28.58
ROIC%
12.94
14.74
13.82
14.27
13.57
15.37
16.86
15.51
14.72
13.17
20.43
15.37
14.49
45
27.06
Return on equity%
18.18
15.98
16.37
13.73
16.48
18.78
18.80
18.70
18.50
19.06
9.37
18.78
18.34
29
26.71
Return on assets%
14.53
12.68
15.10
15.72
15.03
17.34
18.40
15.71
14.99
13.27
26.93
15.71
15.06
48
85.97
EPS¥
90.39
83.03
88.52
92.72
93.11
89.85
78.32
77.90
84.77
90.21
93.01
(0.63%)
0.34%
—
2.67
EPS growth%
10.85
12.48
9.72
8.41
7.60
6.31
5.54
7.40
6.89
8.81
9.76
6.89
8.01
30
14.66
Bookvalue per sh¥
45.82
51.93
51.42
52.12
53.01
61.58
69.97
82.86
86.78
97.65
26.68
13.00%
9.25%
—
61.50
FCF per share¥
105.25
113.44
127.65
142.05
142.17
169.62
178.48
211.26
252.99
290.30
73.02
15.35%
11.70%
—
93.68
Dividend per sh¥
70.68
67.82
80.69
77.33
90.57
95.28
104.92
105.08
103.41
112.30
24.97
4.40%
4.46%
—
7.38
Div yield (avg)%
17.57
18.41
20.90
22.18
21.05
22.51
25.45
23.91
26.74
27.27
10.10
25.45
22.35
84
14.77
Payout ratio%
23.12
23.35
23.27
23.38
22.38
24.57
25.27
23.96
24.38
26.56
6.53
24.57
23.67
22
12.94
Shares (diluted)M
16.71
15.54
14.29
13.05
12.41
11.81
12.50
14.09
14.93
15.10
12.91
4.00%
(0.13%)
40
20.42
Buyback yield%
29.82
28.99
30.41
33.31
33.64
35.31
32.99
30.73
29.59
29.71
21.30
30.73
30.57
92
1.049
D/E ratiox
2.232
2.603
2.837
2.777
3.277
3.594
3.828
3.946
3.952
4.405
0.493
3.946
3.436
9
1,020
Enterprise value¥M
479.9
541.9
601.4
675.9
720.9
818.8
774.3
864.3
865.3
961.8
422.1
5.94%
8.49%
67
0.720
LT debt¥B
0.233
0.245
0.242
0.229
0.248
0.223
0.224
0.250
0.258
0.242
1.113
(0.49%)
0.03%
28
Revenue
¥1.125B
0.74%
1.00×
Cost of revenue
¥787.6M
0.74%
1.00×
Operating expenses
¥160.1M
0.68%
0.99×
Goodwill & intangibles
16.29%