0.130
Revenue¥B
1.729
1.809
1.818
1.874
1.949
2.008
2.073
2.079
2.074
2.072
0.145
1.23%
2.19%
44
25.77
Revenue growth%
9.12
10.26
10.71
8.21
8.76
9.59
10.65
12.17
12.29
14.22
25.06
12.17
10.45
42
29.78
Gross margin%
23.56
23.57
21.81
21.92
21.35
23.57
23.52
21.62
23.18
24.46
19.23
23.52
23.35
17
23.88
Operating margin%
4.83
4.62
5.30
2.34
0.40
0.40
2.54
3.08
5.51
3.47
23.23
3.08
3.27
20
2.08
Net margin%
9.08
6.86
9.65
10.47
9.15
9.21
7.35
7.38
6.24
7.42
28.25
7.38
8.25
74
26.64
P/E ratio (avg)x
25.99
24.61
22.23
21.44
19.25
18.12
18.84
19.66
17.97
18.18
24.03
18.18
19.45
50
9.067
EV/EBITx
30.16
28.63
30.59
33.96
32.94
30.24
32.23
34.04
33.05
33.30
23.56
33.05
32.58
36
21.65
FCF yield (avg)%
26.75
26.21
24.39
23.52
23.92
21.20
19.42
20.92
21.85
21.98
29.58
21.20
22.75
13
11.33
FCF margin%
10.03
10.70
8.71
9.20
11.34
14.04
12.81
13.89
12.21
12.74
29.37
12.81
11.78
79
1.140
FCF / Net incomex
1.417
1.557
1.540
1.555
1.495
1.526
1.418
1.434
1.543
1.671
1.540
1.526
1.533
71
7.42
ROIC%
25.82
24.60
25.47
22.60
21.57
23.27
25.48
24.75
26.17
23.82
26.00
24.75
24.67
63
26.47
Return on equity%
21.40
21.80
21.24
18.89
18.52
19.96
22.39
22.22
22.25
19.35
17.44
22.22
21.32
76
23.11
Return on assets%
5.27
4.00
4.57
2.00
2.55
3.98
3.40
3.27
1.38
2.39
24.84
3.27
3.33
50
64.58
EPS¥
70.12
71.34
76.11
84.71
88.37
96.62
99.20
109.30
108.42
113.11
66.50
5.06%
4.21%
—
18.81
EPS growth%
18.74
16.06
17.95
20.02
18.59
21.56
24.45
23.81
25.02
27.81
5.30
24.45
20.79
27
64.01
Bookvalue per sh¥
24.22
21.47
18.69
17.51
18.81
19.20
17.53
15.26
14.85
14.26
17.61
(5.39%)
(4.92%)
—
16.63
FCF per share¥
46.23
52.98
56.22
62.65
63.75
67.89
78.71
76.81
85.06
96.57
47.05
8.66%
7.83%
—
78.36
Dividend per sh¥
51.39
57.82
60.87
64.64
64.64
70.88
75.08
82.82
93.01
97.72
74.61
8.62%
8.06%
—
11.45
Div yield (avg)%
21.91
19.10
17.44
15.12
14.80
15.19
12.41
10.11
10.58
13.48
28.69
12.41
14.96
28
15.96
Payout ratio%
34.17
32.80
33.16
30.22
27.68
25.25
27.02
28.29
28.41
28.58
17.57
28.29
28.49
46
7.047
Shares (diluted)M
4.789
4.761
4.154
3.576
3.378
3.379
3.674
3.864
3.932
3.649
6.942
1.56%
(3.16%)
52
8.79
Buyback yield%
3.35
1.13
3.86
3.18
5.82
7.87
9.61
12.31
12.73
10.88
9.32
10.88
6.85
23
1.766
D/E ratiox
0.617
0.590
0.566
0.509
0.518
0.481
0.496
0.477
0.435
0.422
1.572
0.477
0.502
57
0.346
Enterprise value¥B
0.357
0.379
0.408
0.407
0.379
0.357
0.393
0.419
0.471
0.546
1.370
7.61%
5.94%
5
1.379
LT debt¥B
1.452
1.471
1.410
1.566
1.625
1.606
1.553
1.595
1.456
1.451
1.288
(2.24%)
(0.31%)
69
Revenue
¥2.072B
2.19%
1.00×
Cost of revenue
¥1.450B
2.19%
1.00×
Operating expenses
¥274.4M
1.17%
0.90×
Goodwill & intangibles
14.72%