0.605
Revenue¥B
2.671
2.771
2.845
2.938
2.996
3.101
3.105
3.107
3.174
3.255
0.631
1.67%
2.35%
76
28.15
Revenue growth%
23.35
20.35
18.83
21.22
22.48
21.24
18.68
18.00
17.48
14.57
26.26
18.00
19.59
13
2.30
Gross margin%
23.05
24.67
27.23
24.88
26.14
25.49
25.33
23.25
22.15
21.73
26.32
23.25
24.77
57
25.21
Operating margin%
3.48
0.52
0.40
1.82
1.50
0.40
3.25
4.29
6.77
5.76
17.95
4.29
2.54
23
3.29
Net margin%
25.96
25.85
27.22
26.60
29.17
26.28
24.36
23.55
25.97
26.19
4.87
25.97
26.08
55
30.05
P/E ratio (avg)x
9.733
10.65
11.01
10.08
10.66
10.81
12.05
13.03
13.14
13.79
25.35
13.03
10.91
90
9.155
EV/EBITx
40.74
39.69
37.56
40.14
43.39
48.56
51.57
50.31
45.74
43.40
26.34
48.56
43.39
56
17.75
FCF yield (avg)%
24.14
24.57
22.85
24.17
27.15
25.96
23.55
23.36
23.29
21.93
18.26
23.36
23.85
54
3.81
FCF margin%
24.35
26.56
24.93
27.69
25.89
26.67
24.56
25.40
25.43
26.19
4.50
25.43
25.66
95
0.930
FCF / Net incomex
1.064
1.161
1.093
0.996
1.073
1.063
1.024
0.938
0.936
0.816
1.302
0.938
1.044
9
13.10
ROIC%
0.40
0.40
0.40
2.60
1.08
3.59
5.63
4.79
4.86
2.70
11.80
4.79
2.65
75
12.62
Return on equity%
26.73
25.88
24.86
26.15
25.06
27.58
30.40
32.80
32.43
33.58
23.12
32.43
27.15
90
10.75
Return on assets%
25.81
23.06
23.14
20.44
21.66
19.55
22.01
20.15
18.41
19.54
29.77
19.55
21.05
8
23.25
EPS¥
30.27
28.49
29.40
29.19
28.82
29.21
31.70
30.23
27.57
25.88
25.23
(2.13%)
(1.34%)
—
16.62
EPS growth%
16.86
15.50
17.48
19.42
17.46
17.92
19.04
21.25
19.35
19.22
18.50
19.22
18.48
25
18.45
Bookvalue per sh¥
17.46
17.01
17.68
17.01
17.18
20.47
23.80
23.04
22.21
23.34
20.02
6.33%
4.53%
—
29.09
FCF per share¥
25.74
26.12
26.63
24.62
24.25
23.57
22.68
23.95
21.20
18.30
20.99
(5.47%)
(2.65%)
—
22.94
Dividend per sh¥
14.65
16.21
15.69
18.40
19.07
21.08
23.68
27.71
30.11
33.16
28.27
11.70%
8.01%
—
3.15
Div yield (avg)%
25.03
23.98
23.82
25.41
25.99
23.63
26.10
26.40
27.72
30.56
9.24
26.40
25.70
37
27.73
Payout ratio%
27.86
27.80
24.88
25.48
24.58
22.06
23.15
21.56
23.05
20.25
7.09
22.06
23.87
89
65.53
Shares (diluted)M
78.32
88.99
88.98
100.9
109.1
105.6
118.5
133.1
124.8
121.3
64.23
2.13%
4.46%
58
22.16
Buyback yield%
25.42
26.04
27.19
29.75
32.59
35.08
34.95
34.63
35.37
36.01
2.20
35.08
33.61
56
0.599
D/E ratiox
0.173
0.183
0.176
0.178
0.186
0.172
0.183
0.169
0.159
0.178
1.203
0.172
0.177
74
0.995
Enterprise value¥B
1.010
0.866
0.804
0.743
0.793
0.701
0.634
0.653
0.713
0.779
2.666
(0.37%)
(3.51%)
61
1.200
LT debt¥B
1.293
1.300
1.458
1.584
1.797
1.820
1.772
1.801
2.096
2.192
2.088
4.06%
7.31%
21
Revenue
¥3.255B
2.35%
1.00×
Cost of revenue
¥2.278B
2.35%
1.00×
Operating expenses
¥490.7M
2.17%
0.98×
Goodwill & intangibles
14.58%