1.072
Revenue¥B
2.860
2.883
2.920
2.916
2.958
3.042
3.117
3.061
3.050
3.112
1.157
1.02%
0.77%
22
13.57
Revenue growth%
24.27
21.28
22.37
24.25
24.53
26.48
27.33
29.71
32.53
33.44
18.39
29.71
25.50
52
27.27
Gross margin%
13.78
10.86
10.97
10.59
11.67
9.25
6.54
5.19
2.74
5.51
12.15
5.51
9.92
75
7.14
Operating margin%
1.43
2.74
0.40
1.83
2.66
0.59
2.79
3.45
6.16
5.82
6.76
3.45
2.70
29
2.75
Net margin%
4.21
1.81
4.41
5.22
6.65
7.94
10.60
13.10
14.98
13.23
13.70
13.10
7.29
76
7.230
P/E ratio (avg)x
13.66
15.17
13.80
14.04
13.27
14.20
15.05
17.00
16.81
17.97
8.088
16.81
14.63
84
15.22
EV/EBITx
35.21
37.83
40.82
42.73
45.48
40.54
41.15
42.21
46.25
44.04
24.34
42.21
41.68
33
2.36
FCF yield (avg)%
0.40
0.40
1.72
0.40
2.37
5.35
3.60
5.75
4.64
6.81
7.29
5.35
2.98
48
23.75
FCF margin%
24.25
26.05
24.93
26.91
28.52
25.89
26.41
27.74
28.47
30.16
22.55
27.74
26.66
76
1.146
FCF / Net incomex
0.494
0.562
0.634
0.583
0.620
0.695
0.743
0.781
0.842
0.851
0.550
0.781
0.664
49
9.26
ROIC%
27.71
25.79
28.42
29.70
27.28
29.82
32.20
31.25
32.13
34.82
2.18
32.13
29.76
80
4.86
Return on equity%
13.54
13.97
13.06
14.67
14.11
14.04
15.51
14.77
12.25
12.71
21.56
14.04
14.00
10
8.43
Return on assets%
7.51
7.09
7.28
7.14
8.09
8.21
9.33
11.10
12.51
10.45
18.22
10.45
8.15
39
3.05
EPS¥
2.28
2.55
2.41
2.33
2.35
2.13
2.00
1.79
1.79
1.71
3.41
(6.15%)
(2.73%)
—
28.70
EPS growth%
19.44
17.66
17.91
16.57
15.12
18.01
19.90
20.11
22.84
25.62
5.34
20.11
18.73
64
2.37
Bookvalue per sh¥
2.56
2.38
2.21
2.22
2.05
2.16
2.18
2.01
2.19
2.31
2.31
2.39%
(1.42%)
—
0.55
FCF per share¥
1.96
2.05
2.22
2.34
2.41
2.83
2.86
2.92
3.27
3.16
2.49
5.58%
6.52%
—
1.02
Dividend per sh¥
2.15
2.18
2.19
2.57
2.44
2.79
3.19
3.74
3.73
4.36
2.61
12.30%
7.42%
—
17.90
Div yield (avg)%
0.40
0.43
0.40
0.40
0.82
0.40
0.40
0.40
0.77
0.40
7.92
0.40
0.40
6
19.38
Payout ratio%
24.86
24.30
21.57
20.36
17.55
17.91
20.12
20.87
18.05
15.08
7.82
18.05
20.24
58
566.8
Shares (diluted)M
556.6
632.7
722.5
818.4
820.5
748.9
822.6
885.1
816.9
852.5
557.8
0.77%
5.68%
12
4.07
Buyback yield%
4.46
7.13
4.36
2.52
4.55
1.60
0.40
0.40
2.40
4.27
14.23
1.60
3.39
86
1.727
D/E ratiox
0.406
0.366
0.334
0.351
0.377
0.403
0.373
0.376
0.377
0.347
1.604
0.376
0.374
8
1.201
Enterprise value¥B
7.185
7.591
8.014
9.138
9.971
11.37
11.94
13.79
15.75
17.83
0.207
12.33%
11.58%
29
2.716
LT debt¥B
1.076
1.233
1.364
1.556
1.609
1.511
1.548
1.698
1.833
1.754
2.700
1.74%
4.48%
30
Revenue
¥3.112B
0.77%
1.00×
Cost of revenue
¥1.938B
1.09%
1.03×
Operating expenses
¥537.8M
0.19%
0.94×
Goodwill & intangibles
18.42%
Property and equipment
15.35%
Spread over hurdle
(0.40%)