2.917
Revenue¥B
2.787
2.830
2.923
3.019
3.155
3.306
3.445
3.584
3.647
3.864
3.184
4.14%
3.53%
51
16.81
Revenue growth%
15.00
15.00
12.55
9.91
11.73
9.77
10.47
9.50
11.30
12.26
26.72
10.47
11.51
12
15.14
Gross margin%
28.43
28.89
27.21
24.66
22.16
21.07
18.96
17.50
19.24
21.62
6.43
19.24
21.89
33
29.15
Operating margin%
28.80
27.63
24.98
22.97
24.22
23.37
24.24
23.84
22.76
25.41
25.15
23.84
24.23
14
6.65
Net margin%
15.44
17.83
16.71
16.02
17.63
15.90
14.39
13.45
11.19
8.46
17.94
13.45
15.67
30
15.58
P/E ratio (avg)x
31.97
31.88
34.88
31.21
30.86
31.93
33.59
33.59
31.39
31.45
29.60
31.93
31.90
59
16.11
EV/EBITx
13.29
13.41
14.98
15.60
16.47
17.91
17.80
18.83
21.64
22.74
22.16
18.83
17.14
67
26.09
FCF yield (avg)%
22.68
24.65
21.79
23.75
25.96
25.92
28.88
30.85
28.42
27.80
23.07
28.42
25.94
77
13.31
FCF margin%
20.38
17.50
19.28
20.78
19.77
19.06
19.07
17.48
18.20
15.61
26.69
18.20
19.07
44
0.408
FCF / Net incomex
1.475
1.441
1.361
1.381
1.421
1.430
1.379
1.596
1.613
1.773
0.618
1.596
1.436
81
10.94
ROIC%
32.14
30.77
30.24
31.04
33.67
33.68
30.73
33.05
35.38
36.74
25.06
33.68
32.60
73
17.35
Return on equity%
1.87
0.81
0.40
0.40
0.40
0.40
1.18
3.72
1.10
0.40
22.99
1.10
0.61
47
5.69
Return on assets%
20.44
18.44
20.25
22.47
23.79
24.92
27.49
28.40
25.58
27.19
28.80
27.19
24.36
83
1.02
EPS¥
1.00
1.02
1.12
1.00
1.09
1.14
1.15
1.24
1.30
1.35
1.13
4.31%
2.79%
—
12.15
EPS growth%
5.90
5.28
7.29
5.91
4.18
4.60
6.36
3.60
4.85
2.54
15.99
4.60
5.07
68
0.98
Bookvalue per sh¥
1.79
1.74
1.63
1.43
1.39
1.40
1.30
1.23
1.24
1.09
2.44
(4.87%)
(5.60%)
—
1.83
FCF per share¥
1.60
1.72
1.76
1.54
1.38
1.29
1.32
1.22
1.26
1.30
2.19
(1.16%)
(3.00%)
—
1.51
Dividend per sh¥
2.90
2.67
2.77
2.57
2.88
2.68
2.51
2.43
2.22
2.08
1.52
(6.30%)
(3.86%)
—
27.56
Div yield (avg)%
30.78
28.36
28.13
29.29
31.77
34.43
35.84
36.99
36.04
35.68
17.98
35.84
33.10
84
16.42
Payout ratio%
19.04
19.80
22.13
19.46
21.00
23.90
25.62
23.38
22.87
22.31
4.00
23.38
22.22
11
0.899
Shares (diluted)B
1.330
1.545
1.735
1.699
1.928
2.193
2.489
2.873
3.016
3.534
0.867
12.89%
11.53%
40
18.61
Buyback yield%
5.55
3.62
1.39
0.95
3.48
3.68
5.27
8.11
5.82
8.06
20.68
5.82
4.47
50
0.991
D/E ratiox
1.879
2.103
2.194
2.243
2.459
2.413
2.655
2.494
2.849
3.254
1.347
2.655
2.436
34
3.032
Enterprise value¥B
2.551
2.933
3.305
3.769
4.381
4.417
4.807
5.457
6.292
6.292
2.646
7.51%
9.66%
69
2.588
LT debt¥B
2.948
2.953
2.893
2.815
2.573
2.715
2.470
2.792
2.655
2.596
2.206
0.17%
(1.79%)
75
Revenue
¥3.864B
3.53%
1.00×
Cost of revenue
¥1.995B
3.63%
1.01×
Operating expenses
¥768.0M
3.12%
0.96×
Goodwill & intangibles
17.82%
Cash and investments
17.09%
Property and equipment
16.29%
Spread over hurdle
26.01%