0.740
Revenue¥B
2.198
2.393
2.528
2.737
2.925
3.139
3.308
3.630
3.875
4.242
0.813
7.72%
7.68%
91
16.32
Revenue growth%
16.34
14.58
14.62
14.47
14.65
11.66
10.28
7.75
8.68
7.93
15.56
8.68
13.06
10
14.02
Gross margin%
29.32
31.68
32.05
34.90
36.22
34.70
32.87
35.54
34.52
35.39
22.84
34.70
34.61
9
19.16
Operating margin%
29.11
32.06
33.84
33.58
36.27
35.01
35.14
36.60
33.91
32.07
13.96
35.01
33.87
89
3.04
Net margin%
28.11
27.35
25.67
27.78
24.81
21.91
19.43
17.93
16.23
14.84
6.07
17.93
23.36
27
13.55
P/E ratio (avg)x
14.48
13.80
14.24
15.47
13.35
12.09
11.28
11.15
10.52
9.263
8.227
11.15
12.72
24
19.35
EV/EBITx
25.14
29.10
30.69
34.09
35.38
40.26
47.24
49.54
57.45
62.11
13.97
49.54
37.82
61
11.86
FCF yield (avg)%
19.55
17.39
18.85
18.61
20.52
19.97
19.20
19.39
17.78
19.09
2.12
19.20
19.14
60
21.65
FCF margin%
16.91
18.65
21.22
23.87
23.97
25.85
26.58
26.80
27.54
25.61
7.42
26.58
24.79
46
1.607
FCF / Net incomex
0.692
0.719
0.749
0.780
0.682
0.669
0.726
0.641
0.662
0.644
0.334
0.662
0.687
61
6.35
ROIC%
3.94
3.91
5.96
5.87
5.36
5.91
3.53
1.05
0.40
0.93
15.00
1.05
3.92
16
22.13
Return on equity%
4.29
1.32
0.64
0.40
1.26
0.40
0.40
0.40
0.40
0.40
23.53
0.40
0.40
64
11.94
Return on assets%
18.92
18.67
20.49
22.79
21.53
23.94
26.05
26.90
29.19
31.36
20.45
26.90
23.36
56
6.50
EPS¥
2.32
2.29
2.29
2.15
2.34
2.25
2.32
2.49
2.24
2.26
7.02
(0.70%)
(0.73%)
—
29.74
EPS growth%
0.54
1.91
2.60
4.21
2.85
2.71
0.46
3.01
1.17
2.68
24.24
2.68
2.64
79
5.21
Bookvalue per sh¥
0.97
1.03
0.94
0.81
0.78
0.68
0.68
0.74
0.77
0.75
6.17
(0.56%)
(2.34%)
—
1.48
FCF per share¥
1.66
1.58
1.76
1.86
2.14
1.95
1.80
1.72
1.84
2.10
2.98
(0.40%)
3.65%
—
6.41
Dividend per sh¥
6.34
5.76
5.59
5.55
5.26
5.80
6.16
5.87
5.52
6.07
6.60
2.88%
(0.58%)
—
6.50
Div yield (avg)%
24.93
24.56
22.36
21.14
19.79
18.53
16.64
15.52
14.31
13.53
21.55
15.52
19.16
43
2.57
Payout ratio%
36.73
35.41
34.34
33.08
35.46
36.92
38.12
38.31
39.87
41.01
6.09
38.31
36.82
35
950.4
Shares (diluted)M
720.2
715.0
652.0
680.6
652.0
714.5
670.8
636.1
572.7
623.6
917.4
(0.89%)
(2.76%)
28
18.81
Buyback yield%
3.05
5.85
2.92
4.21
3.66
1.53
0.48
0.40
1.74
0.40
12.62
0.48
2.33
58
0.403
D/E ratiox
1.256
1.435
1.415
1.427
1.466
1.484
1.572
1.711
1.854
1.934
0.384
1.711
1.475
53
3.524
Enterprise value¥B
0.545
0.556
0.598
0.559
0.536
0.553
0.519
0.487
0.543
0.517
1.051
(0.73%)
(0.48%)
9
1.221
LT debt¥B
5.652
5.865
5.686
5.266
5.462
5.984
6.689
6.681
6.596
6.353
4.235
3.07%
2.36%
71
Revenue
¥4.242B
7.68%
1.00×
Cost of revenue
¥2.970B
7.68%
1.00×
Operating expenses
¥812.4M
7.33%
0.97×
Cash and investments
14.76%
Spread over hurdle
(2.61%)