0.985
Revenue¥B
3.350
3.397
3.456
3.496
3.421
3.347
3.324
3.301
3.322
3.300
1.059
(0.72%)
(0.22%)
26
18.22
Revenue growth%
19.77
17.55
15.88
13.64
12.27
10.46
10.48
8.95
10.85
12.93
9.80
10.48
12.60
13
4.10
Gross margin%
21.65
24.45
26.78
28.90
31.76
32.98
32.32
30.60
32.01
34.07
29.97
32.32
31.18
59
22.14
Operating margin%
1.55
1.90
3.86
4.56
4.50
5.07
3.23
1.08
0.40
1.15
16.65
1.15
2.57
29
13.35
Net margin%
3.29
5.34
2.51
0.40
2.09
1.14
3.91
5.67
7.39
7.42
23.51
5.67
3.60
59
33.96
P/E ratio (avg)x
57.26
62.47
67.08
78.71
78.38
80.57
90.16
91.86
100.3
98.36
24.72
91.86
79.64
10
28.62
EV/EBITx
20.03
21.36
20.00
20.21
18.72
17.56
18.10
17.27
15.03
16.47
13.78
17.27
18.41
10
25.75
FCF yield (avg)%
8.54
8.05
8.08
6.46
4.54
3.92
3.24
4.06
2.27
3.10
17.98
3.24
4.30
84
11.49
FCF margin%
4.22
1.25
3.19
5.66
8.46
6.10
5.32
8.21
6.70
7.51
14.00
6.70
5.88
34
0.246
FCF / Net incomex
1.548
1.715
1.906
2.031
2.223
2.628
2.560
2.634
2.746
3.273
0.582
2.634
2.392
85
27.24
ROIC%
19.88
17.21
19.34
17.33
17.78
20.24
17.28
14.58
11.72
13.05
16.25
14.58
17.31
22
27.18
Return on equity%
4.62
5.81
6.83
4.59
6.09
5.47
6.77
9.22
7.30
7.83
28.44
7.30
6.43
33
4.46
Return on assets%
18.93
16.50
13.84
16.71
16.78
17.67
15.55
12.78
14.64
14.85
11.17
14.85
16.03
85
2.82
EPS¥
5.77
6.49
6.29
7.31
7.29
8.36
8.45
9.08
10.08
9.98
3.03
6.47%
6.40%
—
6.54
EPS growth%
4.52
4.07
3.16
5.48
6.85
6.02
8.40
8.41
9.57
7.99
23.29
8.40
6.44
14
5.93
Bookvalue per sh¥
3.88
4.16
4.35
4.22
4.61
5.50
5.67
5.94
6.68
6.59
5.08
7.39%
6.99%
—
5.02
FCF per share¥
6.16
5.98
6.71
7.46
7.66
7.01
7.61
8.13
8.72
8.64
4.34
2.44%
3.20%
—
4.21
Dividend per sh¥
3.39
3.11
3.23
3.18
3.09
3.32
2.94
3.08
3.03
2.84
4.84
(1.64%)
(2.89%)
—
12.08
Div yield (avg)%
10.56
11.51
10.30
9.87
11.93
13.24
14.35
13.89
13.02
14.33
5.74
13.89
12.48
35
24.93
Payout ratio%
15.92
17.28
17.08
18.20
17.46
18.52
19.67
18.63
20.98
18.51
7.91
18.63
18.35
46
221.5
Shares (diluted)M
317.6
313.3
328.1
391.1
426.1
518.6
532.1
529.9
533.4
586.3
224.4
6.59%
6.50%
79
21.04
Buyback yield%
11.26
10.37
8.31
7.08
8.23
10.19
7.35
8.14
9.73
8.25
10.01
8.25
8.28
23
1.103
D/E ratiox
0.549
0.597
0.638
0.602
0.618
0.554
0.480
0.423
0.416
0.415
0.613
0.423
0.552
63
0.592
Enterprise value¥B
3.160
2.975
2.754
2.759
2.574
2.306
2.291
2.415
2.312
2.116
1.066
(3.85%)
(2.72%)
66
2.659
LT debt¥B
3.490
3.701
4.311
4.870
5.111
5.364
5.808
6.909
7.759
8.717
0.435
11.27%
10.06%
17
Revenue
¥3.300B
(0.22%)
1.00×
Cost of revenue
¥1.849B
0.17%
1.04×
Operating expenses
¥778.2M
(0.68%)
0.96×
Cash and investments
20.20%
Spread over hurdle
84.26%