1.895
Revenue¥B
2.769
2.764
2.780
2.894
2.976
3.104
3.190
3.211
3.258
3.280
2.033
1.96%
2.06%
31
5.27
Revenue growth%
3.23
3.74
4.03
1.13
0.81
0.40
0.54
1.33
0.57
0.40
29.71
0.54
0.97
72
9.29
Gross margin%
20.73
19.89
19.06
16.15
13.97
16.65
17.58
15.06
13.13
14.71
20.11
15.06
16.40
81
3.68
Operating margin%
29.23
30.82
31.64
30.12
29.99
28.27
27.78
26.25
26.21
25.62
26.94
26.25
28.75
67
14.11
Net margin%
18.46
18.76
17.01
17.38
16.99
18.21
16.16
18.62
18.14
18.03
10.47
18.14
18.08
51
15.89
P/E ratio (avg)x
15.55
17.29
15.80
17.51
17.28
19.14
20.60
20.07
21.70
24.28
37.00
20.60
18.33
80
36.84
EV/EBITx
29.16
31.14
31.07
31.09
30.44
27.70
26.55
26.28
24.09
24.62
26.34
26.28
28.43
93
3.40
FCF yield (avg)%
6.35
5.64
5.94
8.26
6.14
7.10
5.22
2.44
3.59
6.28
24.12
5.22
6.04
42
12.17
FCF margin%
18.89
16.01
18.17
19.50
17.98
20.39
23.09
24.96
24.55
25.74
18.91
24.55
19.94
27
1.330
FCF / Net incomex
0.355
0.401
0.449
0.481
0.497
0.558
0.638
0.657
0.722
0.809
1.399
0.657
0.527
91
16.20
ROIC%
20.77
18.53
18.07
19.59
20.88
23.11
24.90
22.18
19.54
18.37
27.15
22.18
20.18
32
21.96
Return on equity%
14.38
13.21
12.52
10.02
9.19
11.23
13.22
15.14
16.98
14.77
3.97
14.77
13.22
46
20.15
Return on assets%
15.09
16.45
13.89
11.88
12.43
15.21
13.22
11.46
10.93
10.07
24.75
11.46
12.82
84
0.56
EPS¥
1.97
2.18
2.19
2.22
2.31
2.25
2.40
2.30
2.45
2.81
0.59
4.00%
4.58%
—
15.35
EPS growth%
1.48
3.34
5.81
6.41
5.56
7.37
4.40
4.21
4.74
5.01
14.87
4.74
4.88
20
2.41
Bookvalue per sh¥
2.47
2.82
2.74
3.00
3.39
3.45
3.72
3.77
4.08
4.34
2.34
5.06%
7.22%
—
2.10
FCF per share¥
0.40
0.35
0.34
0.36
0.36
0.37
0.40
0.37
0.33
0.34
1.01
(0.71%)
(1.69%)
—
2.00
Dividend per sh¥
0.45
0.39
0.41
0.42
0.37
0.31
0.28
0.27
0.27
0.27
1.43
(5.90%)
(6.05%)
—
21.46
Div yield (avg)%
6.48
5.14
2.79
3.26
6.17
4.07
2.48
3.85
1.59
0.40
26.35
2.48
3.56
51
17.56
Payout ratio%
6.99
5.99
4.20
7.14
4.83
7.52
7.35
4.94
3.04
4.87
23.66
4.94
5.46
8
462.3
Shares (diluted)M
439.9
471.4
417.3
400.9
366.1
370.8
391.5
372.7
373.6
394.5
464.0
1.50%
(1.26%)
51
20.14
Buyback yield%
3.43
6.22
5.26
7.68
6.30
6.63
7.32
5.81
3.82
5.73
22.85
5.81
6.01
81
1.504
D/E ratiox
1.846
1.787
2.009
1.978
2.188
2.244
2.009
1.940
1.960
2.073
0.338
2.009
1.993
41
1.555
Enterprise value¥B
1.394
1.433
1.259
1.348
1.392
1.470
1.330
1.197
1.326
1.405
1.257
0.20%
(0.09%)
17
1.262
LT debt¥B
3.590
4.179
4.500
4.471
4.550
5.283
5.587
5.513
5.212
5.640
0.883
4.39%
4.87%
41
Revenue
¥3.280B
2.06%
1.00×
Cost of revenue
¥2.024B
2.03%
1.00×
Operating expenses
¥435.5M
3.14%
1.11×
Cash and investments
15.87%
Spread over hurdle
91.33%