0.288
Revenue¥B
0.967
0.980
0.975
0.968
0.975
0.965
0.985
0.984
1.004
1.031
0.300
1.13%
0.88%
7
23.46
Revenue growth%
12.75
15.01
14.00
11.56
10.27
12.86
15.36
18.30
20.85
21.22
12.77
18.30
14.50
60
12.00
Gross margin%
6.05
4.81
3.25
0.44
2.43
2.95
4.73
2.55
2.80
1.13
10.11
2.80
2.87
43
24.39
Operating margin%
16.60
17.42
17.84
16.51
16.82
14.63
16.89
15.19
17.83
15.46
23.78
15.46
16.71
14
23.14
Net margin%
19.38
21.64
20.20
22.70
20.02
22.83
23.58
22.74
23.45
25.40
14.89
23.45
22.72
55
33.74
P/E ratio (avg)x
11.40
11.41
12.88
14.04
15.05
15.53
15.98
16.95
17.11
18.18
30.46
16.95
15.29
31
20.68
EV/EBITx
15.14
13.56
14.26
14.56
14.80
13.45
11.82
10.56
9.520
9.536
19.21
10.56
13.50
51
17.08
FCF yield (avg)%
26.68
29.09
26.39
28.21
30.03
31.14
31.61
31.65
33.40
34.72
10.02
31.65
30.58
38
11.10
FCF margin%
23.33
21.12
19.68
21.45
18.46
19.09
19.85
21.30
23.27
25.35
28.16
21.30
21.21
23
0.862
FCF / Net incomex
2.454
2.767
2.942
3.131
3.318
3.855
3.935
3.786
4.203
4.364
1.640
3.935
3.552
31
25.47
ROIC%
0.96
0.40
0.40
0.40
0.40
0.77
0.40
0.40
2.37
3.31
3.98
0.77
0.40
53
14.90
Return on equity%
17.88
18.07
17.13
18.40
16.62
17.50
14.79
12.32
13.19
11.86
13.56
13.19
16.88
33
25.30
Return on assets%
24.18
25.58
23.76
22.94
21.98
21.38
23.26
22.64
22.05
20.19
22.51
22.05
22.79
55
4.52
EPS¥
13.22
12.20
10.92
10.67
9.55
10.43
9.73
9.38
9.29
8.17
4.68
(3.06%)
(5.73%)
—
4.06
EPS growth%
29.65
28.59
28.62
29.56
28.60
31.22
30.05
31.41
30.96
29.27
4.52
30.96
29.61
64
11.41
Bookvalue per sh¥
3.40
3.84
3.49
3.95
4.33
4.04
4.34
3.91
4.19
4.74
3.92
1.84%
2.88%
—
6.29
FCF per share¥
18.64
20.04
19.04
17.27
18.13
17.68
17.80
18.06
17.10
15.83
8.63
(2.68%)
(2.60%)
—
16.51
Dividend per sh¥
2.10
2.01
1.77
1.62
1.60
1.70
1.71
1.74
1.80
1.71
18.59
1.36%
(3.06%)
—
10.79
Div yield (avg)%
0.40
2.95
1.41
1.46
3.05
3.73
0.80
0.51
0.40
0.40
12.84
0.51
1.11
82
11.41
Payout ratio%
29.76
27.51
26.57
24.81
24.06
26.71
25.79
23.84
26.49
28.36
5.20
26.49
26.53
5
48.64
Shares (diluted)M
60.43
60.23
61.72
63.88
65.55
67.35
71.36
77.96
83.06
93.81
49.22
7.43%
5.64%
90
10.80
Buyback yield%
15.27
14.39
15.86
14.96
12.10
11.12
10.15
8.05
6.49
5.87
22.91
8.05
11.61
77
0.872
D/E ratiox
0.686
0.590
0.577
0.525
0.473
0.498
0.433
0.375
0.344
0.371
1.424
0.375
0.485
93
0.160
Enterprise value¥B
1.358
1.583
1.810
1.807
1.883
2.009
2.356
2.376
2.440
2.558
0.806
6.32%
6.83%
23
0.308
LT debt¥B
1.294
1.365
1.368
1.632
1.777
2.111
2.225
2.535
2.774
2.928
1.121
10.50%
9.28%
11
Revenue
¥1.031B
0.88%
1.00×
Cost of revenue
¥519.0M
0.78%
0.99×
Operating expenses
¥182.1M
0.90%
1.00×
Goodwill & intangibles
15.94%