0.277
Revenue¥B
1.585
1.627
1.617
1.589
1.599
1.599
1.607
1.617
1.637
1.633
0.293
0.42%
0.21%
76
12.67
Revenue growth%
4.04
2.93
1.23
0.40
0.40
0.40
1.21
2.97
1.58
2.10
27.92
1.58
1.40
27
22.74
Gross margin%
17.08
15.89
16.19
16.05
16.66
15.33
15.34
13.08
12.24
12.06
3.51
13.08
15.62
87
23.04
Operating margin%
2.19
4.39
7.27
7.74
5.43
3.66
1.05
1.93
2.86
2.48
21.78
2.48
3.26
25
22.63
Net margin%
8.63
10.89
12.06
9.12
10.21
11.84
11.12
9.85
10.20
8.93
3.78
10.20
10.21
15
17.56
P/E ratio (avg)x
24.93
27.68
27.69
26.51
24.39
24.78
26.63
29.69
30.31
34.17
32.79
29.69
27.16
70
23.66
EV/EBITx
37.44
43.16
47.81
51.45
55.54
59.59
61.28
66.39
66.27
70.39
37.33
66.27
57.57
62
9.23
FCF yield (avg)%
14.00
13.86
15.01
12.62
12.70
11.61
10.79
9.79
12.01
12.42
8.24
11.61
12.52
33
12.79
FCF margin%
24.78
23.43
22.18
24.53
21.78
23.96
24.77
25.52
25.72
28.44
10.62
25.52
24.65
60
0.634
FCF / Net incomex
0.195
0.200
0.177
0.172
0.164
0.161
0.175
0.156
0.136
0.127
1.757
0.156
0.168
41
5.88
ROIC%
16.30
15.75
14.73
15.66
13.96
11.45
13.86
15.20
13.94
12.47
20.56
13.86
14.34
38
28.92
Return on equity%
28.13
29.39
32.36
35.20
36.91
39.73
40.09
41.98
42.98
43.97
15.04
41.98
38.32
10
5.10
Return on assets%
16.14
19.09
16.71
15.13
13.45
13.62
15.18
14.91
17.40
16.05
15.76
15.18
15.62
80
181.70
EPS¥
127.70
114.06
114.87
103.42
107.61
102.91
105.36
110.58
117.23
114.05
195.15
1.17%
(1.90%)
—
23.89
EPS growth%
5.60
4.04
4.47
4.81
2.70
1.71
0.48
1.43
0.40
0.40
5.09
0.48
2.21
54
131.95
Bookvalue per sh¥
151.48
151.41
131.84
139.56
147.28
134.51
126.92
116.95
113.52
98.54
98.56
(7.72%)
(3.54%)
—
179.91
FCF per share¥
168.25
170.07
191.43
199.37
203.15
199.47
202.95
186.88
187.23
202.69
132.10
(0.05%)
1.70%
—
181.04
Dividend per sh¥
25.97
24.54
22.88
21.16
20.73
18.96
21.22
21.46
21.58
20.62
120.93
(0.10%)
(2.97%)
—
17.30
Div yield (avg)%
22.94
20.48
21.48
22.08
20.07
17.10
16.24
13.96
11.32
10.11
22.07
13.96
18.59
51
21.19
Payout ratio%
23.29
24.93
25.91
23.93
22.71
22.44
22.10
24.83
25.34
23.40
22.93
23.40
23.67
35
6.543
Shares (diluted)M
5.584
5.135
5.492
6.088
6.228
6.755
6.751
7.590
7.981
7.370
6.371
3.43%
3.63%
93
17.68
Buyback yield%
27.28
26.60
26.02
27.39
29.87
32.18
31.74
29.34
28.50
28.76
28.84
29.34
28.63
58
0.910
D/E ratiox
1.647
1.542
1.344
1.178
1.265
1.211
1.192
1.281
1.369
1.310
0.574
1.281
1.296
39
810.2
Enterprise value¥M
726.5
747.2
768.2
680.0
708.5
779.8
686.7
655.9
670.2
688.7
472.7
(0.57%)
(1.34%)
20
0.934
LT debt¥B
1.552
1.780
1.823
1.830
1.925
1.846
1.851
2.157
2.478
2.670
0.195
6.76%
6.98%
92
Revenue
¥1.633B
0.21%
1.00×
Cost of revenue
¥1.023B
(0.06%)
0.97×
Operating expenses
¥187.5M
1.61%
1.15×
Property and equipment
17.72%
Goodwill & intangibles
17.27%
Cash and investments
17.03%