0.259
Revenue¥B
1.045
1.037
1.037
1.026
1.035
1.044
1.044
1.057
1.064
1.054
0.287
0.37%
0.09%
21
28.97
Revenue growth%
9.79
10.33
12.57
9.68
8.62
6.50
6.99
4.08
2.81
3.48
25.29
4.08
7.81
78
25.24
Gross margin%
2.48
0.40
0.40
1.91
2.97
4.77
4.68
2.03
2.75
1.77
6.88
2.75
2.26
93
2.30
Operating margin%
16.83
14.69
16.34
16.63
18.70
16.27
15.62
18.10
19.02
20.31
7.02
18.10
16.73
57
29.90
Net margin%
12.64
14.59
17.23
18.20
20.41
19.38
18.76
18.28
18.31
17.59
26.67
18.31
18.24
82
19.96
P/E ratio (avg)x
27.08
26.29
22.41
22.32
22.07
23.73
20.45
21.75
20.48
21.89
10.44
21.75
22.20
7
17.87
EV/EBITx
25.31
24.44
26.65
26.32
24.83
24.62
22.40
21.08
23.01
24.95
15.75
23.01
24.73
10
11.76
FCF yield (avg)%
20.48
22.68
21.27
24.08
23.32
21.08
22.10
23.88
24.46
24.16
14.24
23.88
23.00
36
18.47
FCF margin%
16.05
17.47
14.98
12.12
12.11
12.35
11.13
12.30
13.83
13.90
15.26
12.35
13.09
53
1.301
FCF / Net incomex
1.879
1.751
1.980
1.857
1.954
1.941
1.986
2.144
2.451
2.460
1.577
2.144
1.967
76
19.21
ROIC%
29.41
30.54
29.35
28.40
29.02
26.50
27.36
28.32
25.71
27.56
27.87
27.36
28.36
46
26.57
Return on equity%
20.10
18.71
20.00
22.36
21.42
19.40
17.32
19.74
21.13
21.52
20.82
19.74
20.05
59
18.10
Return on assets%
23.69
23.93
24.23
25.90
23.42
26.09
26.09
28.52
30.50
27.70
15.00
27.70
25.99
45
104.94
EPS¥
80.36
83.84
93.88
94.70
96.45
94.92
111.56
130.23
152.63
148.34
115.18
8.99%
7.07%
—
17.94
EPS growth%
5.05
6.55
5.08
5.23
4.99
7.44
6.03
5.89
4.14
5.57
3.90
5.89
5.40
13
23.77
Bookvalue per sh¥
105.92
121.20
134.94
152.22
167.31
152.48
159.44
169.08
167.34
165.36
67.93
(0.23%)
4.93%
—
43.46
FCF per share¥
18.15
16.92
16.39
16.23
16.49
14.46
14.86
15.15
15.67
15.80
122.53
(0.86%)
(2.52%)
—
139.07
Dividend per sh¥
133.10
121.98
117.53
109.07
120.37
128.95
118.95
122.67
123.65
127.81
159.65
1.21%
0.58%
—
19.98
Div yield (avg)%
12.60
10.37
9.88
8.26
5.63
4.54
1.64
0.40
0.97
3.93
12.02
1.64
5.08
65
8.40
Payout ratio%
28.86
27.76
30.11
30.80
29.36
30.41
31.49
30.17
28.33
29.06
3.11
30.17
29.73
56
4.492
Shares (diluted)M
4.996
4.633
5.131
5.121
4.882
4.825
4.926
5.571
5.456
5.081
4.404
0.80%
0.20%
29
6.10
Buyback yield%
2.33
0.40
0.43
1.16
0.40
0.62
1.76
0.69
0.40
0.40
10.14
0.62
0.53
45
0.783
D/E ratiox
1.194
1.267
1.270
1.275
1.453
1.462
1.431
1.520
1.672
1.600
1.342
1.520
1.442
69
694.3
Enterprise value¥M
301.4
266.4
254.0
254.6
261.6
237.8
212.5
229.4
218.4
218.6
114.4
(3.53%)
(3.16%)
72
0.908
LT debt¥B
0.960
1.049
1.004
1.108
1.038
0.975
1.082
1.201
1.329
1.487
0.049
7.46%
5.03%
89
Revenue
¥1.054B
0.09%
1.00×
Cost of revenue
¥700.5M
0.17%
1.01×
Operating expenses
¥138.3M
(0.11%)
0.98×
Goodwill & intangibles
15.97%
Cash and investments
15.35%