0.410
Revenue¥B
1.508
1.551
1.547
1.559
1.558
1.592
1.567
1.610
1.646
1.664
0.436
1.33%
1.07%
93
14.42
Revenue growth%
3.30
2.69
1.88
3.92
5.27
7.45
7.91
7.22
7.20
9.47
7.21
7.45
6.24
73
11.72
Gross margin%
22.66
23.02
25.51
27.85
25.01
25.78
27.22
25.73
27.38
28.39
17.68
27.22
25.75
28
14.87
Operating margin%
11.88
9.62
11.94
13.51
14.49
16.25
18.60
19.31
16.44
17.18
4.73
17.18
15.37
87
25.53
Net margin%
23.95
21.19
20.53
19.92
19.42
17.90
20.21
17.97
18.60
16.88
20.79
17.97
19.67
82
29.59
P/E ratio (avg)x
27.05
28.18
25.34
26.57
22.77
22.74
20.38
20.86
18.75
19.04
26.79
20.38
22.76
37
17.81
EV/EBITx
12.03
12.95
14.19
13.58
12.30
11.82
12.67
12.69
12.70
12.31
18.42
12.67
12.68
56
17.20
FCF yield (avg)%
15.11
17.64
15.12
17.61
20.52
18.17
20.45
19.56
19.32
18.39
29.47
19.32
18.28
50
10.52
FCF margin%
13.82
15.42
16.73
15.17
15.52
13.60
14.31
14.12
11.28
10.64
3.80
13.60
14.21
89
1.297
FCF / Net incomex
1.297
1.429
1.521
1.621
1.775
2.055
2.242
2.154
2.428
2.592
1.699
2.242
1.915
45
6.06
ROIC%
20.34
21.08
18.64
17.34
18.95
21.48
19.27
18.45
17.41
15.23
11.53
18.45
18.79
35
25.64
Return on equity%
11.66
9.64
11.23
13.72
15.80
16.31
15.08
16.08
18.96
20.40
5.06
16.31
15.44
45
21.68
Return on assets%
25.02
23.08
23.20
21.46
21.68
19.54
22.21
22.22
21.88
20.37
20.38
21.88
22.04
63
103.80
EPS¥
33.96
34.94
35.62
38.69
37.49
36.89
33.56
31.19
28.59
27.13
107.87
(6.27%)
(1.55%)
—
24.82
EPS growth%
12.83
12.11
13.73
15.09
12.77
14.63
13.31
14.69
12.28
10.61
21.16
13.31
13.07
85
48.14
Bookvalue per sh¥
192.36
196.05
231.66
275.50
306.40
311.19
361.48
421.95
483.94
550.09
78.16
12.42%
12.86%
—
127.12
FCF per share¥
91.68
102.52
108.25
128.38
136.66
143.27
158.79
163.89
175.48
200.15
103.27
7.93%
9.48%
—
37.51
Dividend per sh¥
70.49
64.99
60.60
61.76
68.46
69.54
67.09
74.54
76.48
67.41
30.46
(0.31%)
0.52%
—
20.78
Div yield (avg)%
7.13
7.64
9.58
10.55
11.59
11.78
13.71
11.98
12.53
11.14
9.63
11.98
11.36
73
3.37
Payout ratio%
3.69
4.69
5.74
3.32
2.98
4.32
1.57
0.40
0.40
2.54
6.51
1.57
3.15
28
6.503
Shares (diluted)M
8.718
10.07
10.05
10.28
11.08
12.01
12.34
13.62
14.36
16.45
6.577
8.21%
6.17%
35
3.43
Buyback yield%
26.16
25.48
24.85
25.17
23.60
25.10
23.08
22.48
23.29
22.61
9.32
23.08
24.23
31
1.425
D/E ratiox
1.272
1.391
1.479
1.294
1.257
1.240
1.225
1.068
0.991
1.066
0.609
1.068
1.248
22
0.194
Enterprise value¥B
1.411
1.468
1.565
1.718
2.052
2.149
2.323
2.526
2.928
3.201
0.931
9.30%
9.43%
75
1.426
LT debt¥B
1.441
1.644
1.648
1.682
1.994
2.318
2.342
2.484
2.657
2.841
0.472
7.34%
8.13%
87
Revenue
¥1.664B
1.07%
1.00×
Cost of revenue
¥948.3M
0.94%
0.99×
Operating expenses
¥392.2M
1.21%
1.01×
Goodwill & intangibles
14.99%