0.649
Revenue¥B
1.016
1.064
1.072
1.098
1.134
1.173
1.185
1.214
1.235
1.263
0.697
2.18%
2.35%
62
22.67
Revenue growth%
18.18
16.70
14.17
15.02
14.39
11.99
12.23
13.27
14.22
13.09
11.40
13.09
14.19
70
26.65
Gross margin%
9.95
8.70
9.29
11.99
14.61
13.25
11.74
14.40
16.05
18.74
6.12
14.40
12.62
5
15.02
Operating margin%
12.42
11.81
9.80
11.59
9.72
9.13
12.07
10.20
8.95
7.35
15.04
9.13
10.00
6
15.61
Net margin%
18.54
18.33
20.11
21.38
22.72
22.04
24.40
23.22
23.46
25.97
12.92
23.46
22.38
48
6.798
P/E ratio (avg)x
33.30
35.59
32.28
35.81
40.27
41.35
41.24
45.47
42.02
37.94
13.99
41.35
39.11
54
10.87
EV/EBITx
36.76
40.22
38.93
38.05
39.59
35.65
33.79
35.96
37.17
35.41
21.72
35.65
36.96
69
12.88
FCF yield (avg)%
1.27
1.95
0.40
1.94
4.81
5.92
6.45
8.95
9.98
9.88
10.36
8.95
5.36
40
18.39
FCF margin%
4.61
6.27
8.63
11.10
12.75
14.73
12.93
10.41
12.39
12.78
20.56
12.78
11.74
61
1.310
FCF / Net incomex
1.579
1.613
1.564
1.668
1.890
2.172
2.118
2.369
2.689
3.192
0.110
2.369
2.004
69
3.76
ROIC%
11.93
14.31
15.52
13.61
14.62
14.38
12.87
13.30
13.25
12.20
29.59
13.25
13.46
56
22.75
Return on equity%
24.89
21.95
24.94
23.29
22.35
23.76
25.08
25.97
27.43
24.94
5.20
25.08
24.91
18
17.88
Return on assets%
20.26
20.88
19.28
18.57
16.63
18.56
16.09
15.90
17.46
17.15
5.37
17.15
18.01
67
30.34
EPS¥
35.56
34.37
36.72
39.89
42.04
43.78
44.47
44.56
45.62
43.84
31.38
0.84%
2.57%
—
19.92
EPS growth%
16.63
16.51
14.62
13.41
15.33
14.45
17.31
19.52
18.62
15.89
10.15
17.31
16.20
93
29.21
Bookvalue per sh¥
22.16
24.21
25.78
22.50
22.37
20.14
17.96
18.93
18.56
18.64
4.69
(3.59%)
(0.79%)
—
31.82
FCF per share¥
24.02
24.42
29.61
29.61
29.24
32.37
36.55
36.10
40.33
46.00
30.08
9.49%
8.78%
—
24.79
Dividend per sh¥
31.37
33.00
29.13
29.96
32.55
36.45
32.69
29.73
31.96
33.49
14.62
0.57%
0.83%
—
28.11
Div yield (avg)%
26.58
25.94
25.52
24.01
21.53
24.39
27.06
27.64
27.31
29.77
15.52
27.31
26.26
37
2.01
Payout ratio%
14.70
13.04
11.82
11.70
9.59
11.97
14.37
13.55
10.93
9.31
17.33
11.97
11.90
51
18.88
Shares (diluted)M
19.47
19.38
20.64
17.80
18.59
18.86
16.69
14.96
14.17
13.10
19.16
(6.75%)
(4.02%)
32
11.35
Buyback yield%
26.26
25.43
26.57
25.12
24.16
23.29
25.82
26.02
24.43
24.05
3.30
24.43
25.28
45
1.269
D/E ratiox
1.105
1.021
0.934
0.863
0.812
0.879
0.972
1.076
1.183
1.193
1.123
1.076
0.996
83
1.341
Enterprise value¥B
1.701
1.608
1.654
1.699
1.791
1.782
1.724
1.792
2.014
1.912
0.596
1.32%
2.71%
78
574.1
LT debt¥M
553.0
607.3
687.2
730.1
692.5
636.2
571.1
574.7
566.6
513.5
680.2
(5.80%)
(0.14%)
21
Revenue
¥1.263B
2.35%
1.00×
Cost of revenue
¥864.1M
2.30%
1.00×
Operating expenses
¥128.4M
1.63%
0.93×
Goodwill & intangibles
15.04%
Property and equipment
15.00%