2.101
Revenue¥B
4.222
4.198
4.153
4.224
4.231
4.336
4.288
4.332
4.421
4.466
2.278
1.09%
0.68%
34
14.83
Revenue growth%
29.96
31.94
29.29
27.55
26.72
23.93
25.91
24.19
26.14
26.56
28.02
25.91
26.64
10
22.65
Gross margin%
26.24
28.39
28.41
27.32
28.85
28.09
26.75
26.07
23.87
21.67
9.29
26.07
27.04
13
14.08
Operating margin%
23.70
23.98
25.60
26.28
27.42
26.00
28.21
26.91
28.82
27.67
27.34
27.67
26.60
71
6.86
Net margin%
10.12
7.70
6.56
6.37
7.91
5.35
5.65
6.80
4.17
4.78
29.62
5.35
6.46
90
30.93
P/E ratio (avg)x
54.45
64.89
68.01
80.26
78.26
82.17
97.38
113.3
121.1
121.9
27.85
113.3
81.21
48
14.65
EV/EBITx
13.26
13.32
14.99
13.92
14.95
13.84
13.26
14.74
13.56
12.84
26.39
13.56
13.70
16
12.30
FCF yield (avg)%
27.90
29.32
30.22
30.76
31.28
30.42
29.54
29.60
31.86
34.74
6.07
30.42
30.32
11
15.80
FCF margin%
3.64
3.05
4.31
4.90
3.36
3.66
3.21
1.15
3.05
3.55
5.60
3.21
3.45
75
1.725
FCF / Net incomex
1.913
2.031
2.067
1.950
2.036
2.191
2.160
2.046
1.944
2.224
0.317
2.160
2.041
81
27.92
ROIC%
0.40
0.83
2.05
3.49
2.18
0.40
0.40
2.73
0.99
0.40
9.32
0.40
0.91
65
25.95
Return on equity%
0.40
0.40
1.06
0.40
1.82
2.94
5.74
3.16
0.40
2.64
11.61
2.94
1.44
36
18.22
Return on assets%
2.97
4.82
6.94
4.70
4.25
4.77
4.43
2.79
2.19
3.68
3.47
3.68
4.34
31
3.42
EPS¥
3.73
3.69
3.42
3.44
3.23
3.39
3.52
3.11
2.92
2.83
3.63
(2.62%)
(3.29%)
—
28.71
EPS growth%
28.23
27.84
28.73
27.62
29.26
26.46
24.51
25.16
27.77
28.46
28.35
26.46
27.81
56
5.45
Bookvalue per sh¥
2.82
3.15
3.54
3.52
3.78
4.10
3.94
3.85
3.75
3.93
3.28
0.79%
3.69%
—
5.58
FCF per share¥
2.29
2.51
2.42
2.34
2.49
2.62
3.02
3.21
3.57
3.79
5.39
8.78%
4.88%
—
2.03
Dividend per sh¥
1.98
2.06
2.01
1.90
2.01
2.17
2.46
2.80
2.89
2.73
4.89
6.25%
4.38%
—
19.75
Div yield (avg)%
24.39
21.80
21.76
20.66
22.16
21.03
22.48
21.12
23.81
23.72
27.59
22.48
21.98
31
28.77
Payout ratio%
28.97
28.35
29.45
27.28
24.29
23.69
24.38
24.43
26.49
24.48
27.10
24.43
25.49
25
259.4
Shares (diluted)M
364.0
402.3
449.1
499.5
495.4
510.4
558.6
560.2
591.9
573.4
263.5
2.97%
4.95%
16
27.14
Buyback yield%
16.93
18.60
18.80
17.60
17.39
16.25
15.17
18.10
17.11
20.04
25.18
17.11
17.50
27
1.422
D/E ratiox
1.942
1.956
2.014
2.143
2.085
2.048
1.974
1.769
1.846
1.804
0.863
1.846
1.965
64
1.127
Enterprise value¥B
4.297
4.656
4.434
4.477
4.101
4.183
3.822
4.251
3.952
4.294
3.670
0.92%
0.20%
79
2.601
LT debt¥B
2.057
2.285
2.163
2.021
1.826
1.633
1.597
1.452
1.593
1.508
0.974
(3.75%)
(3.14%)
57
Revenue
¥4.466B
0.68%
1.00×
Cost of revenue
¥2.255B
0.78%
1.01×
Operating expenses
¥872.4M
0.51%
0.98×
Spread over hurdle
21.52%