0.269
Revenue¥B
2.766
2.881
2.952
3.077
3.069
3.060
3.165
3.275
3.311
3.339
0.281
1.70%
2.13%
6
7.44
Revenue growth%
4.26
2.40
0.62
0.40
0.40
3.35
5.33
7.88
7.44
10.04
7.67
7.44
3.81
72
18.89
Gross margin%
29.20
30.66
30.77
31.68
34.43
34.78
34.97
33.20
30.51
31.29
8.74
33.20
31.49
13
19.04
Operating margin%
10.82
11.65
12.77
14.23
12.74
10.87
11.79
12.19
13.25
11.72
12.94
11.79
11.99
90
11.27
Net margin%
2.58
1.44
1.47
0.40
0.66
0.40
2.26
4.20
3.04
1.94
26.70
2.26
1.70
58
13.53
P/E ratio (avg)x
22.93
23.36
21.92
24.44
24.68
26.24
26.07
27.13
29.95
33.18
14.43
27.13
25.38
77
18.45
EV/EBITx
43.98
43.69
44.19
48.52
51.46
55.99
53.54
53.06
50.59
52.99
36.44
53.06
51.03
87
20.87
FCF yield (avg)%
25.51
24.56
24.14
26.59
24.88
22.43
22.28
25.10
23.24
20.57
19.67
22.43
24.35
88
14.20
FCF margin%
11.31
11.26
10.66
8.39
6.05
5.97
3.72
2.00
1.80
1.83
21.53
2.00
6.01
48
0.531
FCF / Net incomex
1.051
1.028
1.043
1.152
1.141
1.191
1.167
1.221
1.310
1.261
0.955
1.221
1.159
20
11.28
ROIC%
0.40
2.30
0.99
3.72
6.70
3.72
2.55
5.34
3.10
1.02
22.37
3.10
2.83
47
10.90
Return on equity%
13.24
13.89
14.71
15.71
14.46
13.51
12.27
12.75
14.87
14.28
23.47
13.51
14.08
49
29.10
Return on assets%
16.04
16.94
17.48
14.89
14.78
12.08
9.48
12.00
14.89
15.34
22.21
12.08
14.89
62
3.78
EPS¥
1.51
1.61
1.74
1.84
1.88
1.95
1.87
1.92
2.07
2.05
4.06
1.71%
4.78%
—
19.91
EPS growth%
7.06
9.96
12.37
12.21
14.27
11.37
13.60
11.44
14.03
12.33
18.05
12.33
12.27
91
1.98
Bookvalue per sh¥
6.10
6.10
6.56
7.27
8.11
8.98
9.22
11.00
12.42
14.71
0.71
12.64%
10.70%
—
4.52
FCF per share¥
1.73
1.86
2.09
2.14
2.45
2.56
2.53
2.69
2.89
2.84
4.03
3.00%
6.61%
—
2.67
Dividend per sh¥
3.77
3.56
3.43
3.19
3.01
2.76
2.71
2.94
3.33
3.57
4.54
3.44%
0.32%
—
14.23
Div yield (avg)%
26.39
27.58
29.13
31.94
29.60
27.13
29.71
27.94
30.23
33.04
3.14
29.71
29.37
72
24.27
Payout ratio%
5.11
3.76
3.24
4.07
5.22
7.68
9.73
11.90
11.92
10.86
10.38
10.86
6.45
79
369.5
Shares (diluted)M
423.4
397.3
427.0
465.9
427.4
440.0
389.3
357.0
353.9
350.9
361.2
(3.87%)
(2.03%)
37
10.99
Buyback yield%
15.07
15.83
13.04
10.73
8.23
7.56
9.82
11.53
13.46
12.41
16.86
11.53
11.97
45
0.211
D/E ratiox
0.521
0.543
0.509
0.541
0.486
0.531
0.512
0.466
0.427
0.480
1.403
0.480
0.511
20
0.428
Enterprise value¥B
2.179
2.350
2.376
2.704
2.887
2.768
2.673
2.811
3.009
2.847
0.375
(0.28%)
4.02%
13
1.646
LT debt¥B
0.162
0.177
0.179
0.208
0.226
0.239
0.289
0.348
0.404
0.472
2.558
15.87%
11.70%
88
Revenue
¥3.339B
2.13%
1.00×
Cost of revenue
¥1.574B
2.15%
1.00×
Operating expenses
¥674.8M
2.31%
1.02×
Goodwill & intangibles
15.28%