0.470
Revenue¥B
1.409
1.394
1.386
1.416
1.456
1.431
1.469
1.492
1.476
1.477
0.483
0.29%
0.66%
47
13.58
Revenue growth%
1.28
0.40
2.14
2.46
0.74
0.40
3.11
0.40
0.40
2.83
6.97
0.40
1.01
60
16.64
Gross margin%
14.57
13.39
13.67
11.48
10.61
9.50
8.16
10.81
12.95
15.81
25.89
10.81
12.21
94
17.31
Operating margin%
25.10
24.18
24.29
23.52
25.03
25.09
24.69
21.90
18.90
17.51
27.75
21.90
24.24
47
22.40
Net margin%
4.39
6.98
5.24
5.63
3.68
4.01
4.82
3.01
5.21
3.87
7.86
4.01
4.60
27
20.69
P/E ratio (avg)x
33.32
33.29
32.38
36.43
41.60
46.97
43.08
45.51
43.01
40.14
6.333
43.08
40.87
88
24.48
EV/EBITx
41.27
44.99
46.33
53.40
56.08
65.02
69.17
80.24
81.82
88.61
27.59
80.24
60.55
77
26.01
FCF yield (avg)%
25.61
27.72
26.96
26.61
24.63
27.59
27.71
24.86
24.41
27.00
5.25
27.00
26.79
43
11.50
FCF margin%
33.12
33.96
32.63
30.87
29.53
30.42
28.23
26.21
26.01
26.73
16.56
26.73
29.98
44
0.676
FCF / Net incomex
0.979
0.982
1.153
1.198
1.329
1.556
1.575
1.675
1.912
1.884
1.357
1.675
1.442
56
16.79
ROIC%
9.91
8.11
7.74
4.91
2.49
0.40
0.40
0.40
0.40
3.32
9.47
0.40
2.90
84
4.79
Return on equity%
22.76
21.30
20.63
20.43
22.31
20.68
19.10
19.00
21.45
22.52
26.18
20.68
20.99
20
26.24
Return on assets%
17.55
18.66
19.59
20.51
18.43
18.51
18.05
18.49
20.86
19.79
7.57
18.51
18.58
84
84.10
EPS¥
36.34
34.64
31.30
34.52
34.82
39.63
40.08
45.49
43.61
41.98
89.76
3.81%
0.67%
—
7.81
EPS growth%
11.53
11.45
9.71
8.72
7.13
8.17
9.72
9.81
11.27
8.66
6.40
9.72
9.71
60
108.63
Bookvalue per sh¥
73.66
81.28
83.52
88.30
79.23
73.95
73.13
80.85
84.74
86.74
54.41
1.83%
1.94%
—
96.08
FCF per share¥
30.48
33.35
30.57
29.13
31.30
31.66
33.59
35.78
39.55
40.62
150.62
5.35%
3.37%
—
29.48
Dividend per sh¥
79.61
71.27
68.46
69.15
60.83
54.72
50.85
54.93
51.64
47.52
85.34
(4.82%)
(5.70%)
—
11.81
Div yield (avg)%
8.08
6.55
5.31
2.73
1.47
0.40
0.40
0.40
1.93
1.13
25.91
0.40
1.70
19
23.63
Payout ratio%
12.50
11.16
9.25
6.47
5.73
7.56
8.20
6.58
8.38
7.76
14.29
7.76
7.98
51
3.303
Shares (diluted)M
4.551
4.550
4.691
4.462
5.171
5.409
5.456
6.437
6.817
6.801
3.228
5.63%
5.66%
87
12.36
Buyback yield%
6.01
4.43
4.10
5.85
7.87
9.05
10.97
8.06
9.50
9.79
27.95
9.50
7.97
84
0.161
D/E ratiox
0.325
0.341
0.318
0.301
0.280
0.306
0.352
0.407
0.380
0.394
1.386
0.380
0.333
21
949.8
Enterprise value¥M
790.4
783.1
789.4
746.2
815.4
752.7
703.5
645.8
629.7
626.4
913.3
(5.14%)
(2.25%)
52
1.046
LT debt¥B
1.148
1.250
1.394
1.629
1.720
1.704
1.724
1.782
1.867
2.061
1.154
3.68%
5.92%
42
Revenue
¥1.477B
0.66%
1.00×
Cost of revenue
¥926.3M
0.62%
1.00×
Operating expenses
¥245.1M
0.23%
0.96×
Goodwill & intangibles
19.19%
Cash and investments
18.17%
Spread over hurdle
42.07%