1.684
Revenue¥B
3.967
4.069
4.234
4.489
4.775
5.081
5.208
5.528
5.683
5.982
1.881
4.61%
4.57%
6
23.79
Revenue growth%
13.40
12.16
13.61
12.47
13.37
15.82
16.64
13.82
12.82
12.44
2.08
13.82
13.39
95
19.41
Gross margin%
2.60
2.41
1.13
1.74
2.88
4.85
3.90
1.46
0.40
0.40
15.35
1.46
2.08
16
11.18
Operating margin%
12.50
14.96
17.22
16.43
16.91
18.77
16.53
14.60
13.23
16.22
29.54
16.22
16.33
34
17.24
Net margin%
22.99
24.77
22.10
24.16
22.70
23.66
23.05
20.09
19.89
20.68
14.21
20.68
22.84
85
9.507
P/E ratio (avg)x
23.17
25.42
24.91
29.76
29.06
34.46
39.33
45.58
44.81
48.22
18.26
44.81
32.11
54
25.80
EV/EBITx
7.973
8.433
8.826
9.007
9.765
10.56
9.415
10.06
10.80
11.25
11.34
10.56
9.590
76
14.05
FCF yield (avg)%
9.47
6.78
8.39
5.41
3.42
2.08
0.40
0.40
1.05
0.40
13.72
0.40
2.75
87
25.13
FCF margin%
7.02
5.00
6.47
6.06
6.63
7.18
6.13
5.20
2.94
5.33
11.40
5.33
6.10
43
1.653
FCF / Net incomex
1.901
2.070
2.431
2.364
2.357
2.745
3.261
3.247
3.132
3.140
0.204
3.140
2.588
55
20.51
ROIC%
15.32
15.56
16.73
17.34
18.68
18.02
20.67
20.18
17.23
19.46
14.69
19.46
17.68
56
10.30
Return on equity%
7.57
5.61
6.98
4.38
6.26
6.56
5.24
7.95
7.95
4.98
23.63
6.56
6.41
19
27.41
Return on assets%
1.65
3.44
4.16
4.98
5.38
4.12
5.61
7.80
5.49
4.93
27.30
5.49
4.96
55
1.23
EPS¥
0.67
0.60
0.54
0.56
0.57
0.57
0.52
0.48
0.43
0.37
1.29
(8.46%)
(6.04%)
—
25.92
EPS growth%
20.25
17.79
15.15
16.18
13.53
11.74
14.13
14.78
15.80
14.43
20.52
14.43
14.96
22
2.32
Bookvalue per sh¥
3.45
4.07
4.37
4.59
4.85
4.78
5.11
5.58
5.88
7.06
4.75
7.79%
7.78%
—
0.72
FCF per share¥
0.96
1.06
1.13
1.20
1.15
1.31
1.23
1.29
1.30
1.19
1.98
0.59%
1.44%
—
4.55
Dividend per sh¥
3.27
3.11
2.99
2.81
2.99
2.86
3.03
3.10
2.96
2.91
1.70
(0.55%)
(1.22%)
—
12.88
Div yield (avg)%
8.76
11.13
11.14
12.39
12.61
13.13
13.42
10.91
13.13
15.50
21.65
13.13
12.50
45
29.95
Payout ratio%
28.83
31.73
29.12
30.40
28.30
29.76
29.89
32.64
31.48
29.57
18.67
29.89
29.83
23
802.1
Shares (diluted)M
732.7
701.6
752.5
761.3
724.7
670.5
735.5
797.0
701.3
716.5
799.3
(0.23%)
0.04%
91
13.90
Buyback yield%
9.94
7.11
10.03
7.28
6.34
9.06
7.68
9.97
10.83
13.74
2.52
9.97
9.50
80
1.310
D/E ratiox
0.849
0.892
0.977
1.016
1.048
1.047
1.082
1.081
1.051
1.036
1.007
1.051
1.042
9
1.241
Enterprise value¥B
0.300
0.345
0.375
0.437
0.453
0.538
0.619
0.680
0.746
0.858
3.963
13.61%
12.60%
6
3.092
LT debt¥B
3.658
3.997
3.775
3.851
3.433
3.451
3.113
2.718
2.785
2.526
3.960
(5.95%)
(4.70%)
41
Revenue
¥5.982B
4.57%
1.00×
Cost of revenue
¥3.150B
4.86%
1.03×
Operating expenses
¥1.128B
4.11%
0.96×
Goodwill & intangibles
16.29%
Spread over hurdle
32.94%