1.110
Revenue¥B
0.898
0.947
0.986
1.030
1.063
1.089
1.115
1.177
1.246
1.278
1.213
3.75%
4.05%
10
11.47
Revenue growth%
16.39
14.31
12.18
13.38
12.87
10.04
7.19
4.74
4.54
6.35
27.10
6.35
11.11
18
23.55
Gross margin%
8.15
5.65
6.74
7.39
8.86
6.41
8.02
6.84
6.16
4.92
23.69
6.41
6.79
36
3.99
Operating margin%
5.41
5.19
3.41
5.90
3.25
1.62
4.53
5.83
3.10
3.23
24.13
3.23
3.97
59
13.62
Net margin%
8.68
7.01
8.97
8.41
6.60
8.33
10.26
11.30
9.17
11.14
22.46
10.26
8.82
58
27.46
P/E ratio (avg)x
16.52
16.58
17.74
19.24
19.59
20.40
23.43
26.50
25.97
26.40
24.05
25.97
19.99
36
21.31
EV/EBITx
19.88
21.33
23.80
22.50
22.76
21.56
24.29
28.11
32.24
30.96
33.45
28.11
23.28
15
25.13
FCF yield (avg)%
13.36
12.39
13.87
15.38
13.59
11.10
12.06
14.72
16.72
18.10
19.14
14.72
13.73
13
24.85
FCF margin%
11.21
9.38
10.52
10.31
7.89
6.69
9.00
10.01
7.34
4.77
9.13
7.34
9.19
32
0.846
FCF / Net incomex
0.859
0.847
0.778
0.806
0.787
0.786
0.828
0.750
0.815
0.765
0.301
0.786
0.796
87
27.87
ROIC%
21.18
19.14
21.34
22.71
19.77
21.96
21.04
23.54
23.62
22.50
7.61
22.50
21.65
47
7.30
Return on equity%
25.62
26.35
24.09
26.35
27.34
28.46
26.06
26.92
29.90
26.99
12.45
26.99
26.63
47
17.76
Return on assets%
21.11
20.90
18.05
15.14
17.85
19.71
20.30
21.77
21.76
19.84
20.15
20.30
20.07
18
69.83
EPS¥
105.59
119.95
136.04
152.14
157.58
178.60
169.92
178.33
164.95
159.09
73.61
0.19%
4.24%
—
21.03
EPS growth%
13.78
11.92
14.06
12.14
14.08
16.28
18.96
20.03
19.90
22.29
22.04
19.90
15.18
80
20.70
Bookvalue per sh¥
53.15
54.65
47.76
49.14
48.53
42.85
38.68
40.70
40.13
39.97
72.70
(3.81%)
(2.94%)
—
59.68
FCF per share¥
126.09
141.65
130.69
146.90
163.99
175.12
172.54
192.41
183.63
173.97
76.16
1.19%
4.38%
—
79.58
Dividend per sh¥
40.88
37.54
38.34
36.75
34.01
34.97
35.47
36.05
40.73
45.56
124.52
6.02%
1.53%
—
9.37
Div yield (avg)%
23.78
26.07
23.43
20.96
21.25
22.28
24.99
24.11
25.68
25.03
20.77
24.99
23.94
26
26.60
Payout ratio%
17.08
14.20
11.62
9.75
8.59
5.76
4.26
4.21
6.04
7.06
10.80
5.76
7.83
15
4.224
Shares (diluted)M
5.534
5.155
4.735
5.018
5.076
5.365
5.926
5.556
5.413
5.095
4.168
0.08%
(0.39%)
12
24.38
Buyback yield%
20.10
17.80
14.90
15.27
12.83
12.53
11.21
9.81
11.59
10.32
20.83
11.21
12.68
55
1.142
D/E ratiox
1.734
1.869
2.024
2.137
2.153
2.148
2.238
2.176
2.166
2.112
0.730
2.166
2.143
94
1,285
Enterprise value¥M
45.77
42.44
37.65
34.43
29.68
26.65
28.75
28.06
24.51
23.31
346.0
(4.72%)
(6.22%)
48
815.9
LT debt¥M
475.7
457.6
500.8
484.8
482.4
489.0
449.4
417.9
432.8
400.8
137.0
(3.64%)
(0.49%)
31
Revenue
¥1.278B
4.05%
1.00×
Cost of revenue
¥721.4M
3.93%
0.99×
Operating expenses
¥201.0M
4.03%
1.00×
Goodwill & intangibles
16.22%