0.829
Revenue¥B
0.628
0.662
0.715
0.764
0.811
0.879
0.926
1.018
1.118
1.188
0.880
7.93%
7.15%
26
2.86
Revenue growth%
4.04
3.78
6.27
3.74
2.23
4.11
3.05
4.13
3.45
2.79
15.69
3.45
3.76
87
11.64
Gross margin%
8.58
7.02
4.72
7.47
8.16
9.03
8.20
7.45
4.75
6.92
26.05
7.45
7.46
18
10.81
Operating margin%
10.34
8.17
6.84
3.91
4.31
6.38
9.20
10.06
7.99
9.60
8.68
9.20
8.08
87
23.81
Net margin%
22.61
21.26
19.28
22.08
20.68
21.50
23.71
20.79
20.32
21.69
7.25
21.50
21.38
34
34.88
P/E ratio (avg)x
29.34
28.30
31.38
31.21
31.12
35.91
39.78
37.37
40.83
46.62
15.67
39.78
33.65
41
12.67
EV/EBITx
20.64
19.24
19.72
18.13
18.30
17.60
17.71
19.09
18.25
17.14
36.76
17.71
18.28
71
21.07
FCF yield (avg)%
4.62
7.46
8.32
5.87
4.53
3.47
5.10
3.44
0.73
0.40
23.83
3.44
4.57
30
23.25
FCF margin%
11.87
11.08
8.69
7.28
5.73
3.13
4.14
4.99
2.65
0.54
9.57
3.13
5.36
56
1.108
FCF / Net incomex
1.657
1.863
1.903
2.117
2.042
2.247
2.079
1.931
1.718
1.628
0.912
1.931
1.917
88
7.25
ROIC%
7.47
5.82
6.14
5.30
5.58
7.94
8.31
8.63
10.27
11.44
27.38
8.63
7.71
13
8.62
Return on equity%
21.05
22.10
20.11
18.13
16.67
15.35
14.16
15.71
14.58
14.79
22.78
14.79
16.19
41
5.94
Return on assets%
21.97
21.30
22.40
22.62
24.60
25.09
25.82
26.92
27.22
29.07
28.91
26.92
24.85
86
52.84
EPS¥
64.70
59.60
56.88
60.68
63.41
58.38
55.06
57.79
56.90
53.68
59.07
(3.28%)
(1.66%)
—
22.63
EPS growth%
23.00
23.58
21.19
20.32
19.70
17.15
18.28
17.37
20.24
22.14
28.20
18.28
20.28
76
26.22
Bookvalue per sh¥
66.57
66.72
76.00
86.91
87.08
103.00
103.88
108.92
120.21
136.71
41.08
9.44%
7.44%
—
44.43
FCF per share¥
41.56
46.00
50.14
50.78
51.93
55.19
55.31
55.71
59.91
57.23
55.60
1.96%
3.83%
—
60.34
Dividend per sh¥
44.90
47.35
46.41
51.31
45.64
45.92
51.18
47.13
43.68
47.07
75.14
0.62%
0.43%
—
27.61
Div yield (avg)%
12.22
10.64
10.89
10.47
9.52
8.74
6.28
8.29
7.61
8.11
21.04
8.11
9.13
20
10.18
Payout ratio%
3.08
2.23
3.22
5.92
4.01
3.97
6.03
5.43
4.01
6.34
16.13
5.43
4.01
92
10.81
Shares (diluted)M
10.16
10.01
9.952
9.117
9.489
8.937
8.616
8.004
7.085
7.326
11.33
(5.04%)
(3.76%)
31
13.30
Buyback yield%
15.11
18.05
16.65
13.65
14.96
17.00
15.00
17.85
15.72
17.74
8.48
17.00
16.19
81
1.754
D/E ratiox
0.242
0.260
0.273
0.255
0.281
0.318
0.353
0.355
0.402
0.414
0.589
0.355
0.300
43
0.762
Enterprise value¥B
0.763
0.818
0.881
0.920
0.956
1.033
0.940
1.013
0.930
0.839
0.434
(2.58%)
1.13%
17
864.1
LT debt¥M
317.9
273.3
236.8
230.9
219.2
224.9
238.5
241.3
238.1
235.6
187.4
1.46%
(2.87%)
43
Revenue
¥1.188B
7.15%
1.00×
Cost of revenue
¥650.2M
7.52%
1.04×
Operating expenses
¥143.2M
6.11%
0.91×
Goodwill & intangibles
20.58%