2.863
Revenue¥B
3.441
3.512
3.506
3.486
3.592
3.720
3.787
3.881
3.839
3.845
2.964
1.37%
1.30%
53
20.64
Revenue growth%
20.19
20.98
20.46
17.62
15.69
18.03
15.83
13.99
14.12
14.23
17.19
14.23
16.72
60
20.48
Gross margin%
31.45
32.83
31.17
30.62
31.62
31.53
30.40
29.63
29.43
29.91
2.40
29.91
30.89
8
10.85
Operating margin%
20.10
21.11
23.60
24.72
26.12
25.97
24.27
25.03
22.11
20.23
2.42
24.27
23.94
43
4.66
Net margin%
6.85
5.93
7.31
7.04
5.54
4.44
6.11
8.36
6.27
6.04
11.85
6.11
6.19
64
35.74
P/E ratio (avg)x
34.33
39.95
43.16
49.45
51.53
61.42
62.08
74.13
73.06
80.63
37.36
73.06
56.47
6
14.45
EV/EBITx
23.46
24.57
22.34
20.69
22.32
23.68
26.13
27.05
26.46
26.30
18.30
26.30
24.13
24
9.80
FCF yield (avg)%
24.81
26.32
27.49
25.45
27.57
25.08
24.73
25.78
27.71
27.31
8.55
25.78
26.05
89
27.98
FCF margin%
9.79
10.44
7.51
6.28
4.51
6.19
4.17
5.91
8.60
6.83
24.64
6.19
6.55
51
1.663
FCF / Net incomex
1.711
1.763
1.711
1.613
1.514
1.506
1.586
1.550
1.459
1.428
0.282
1.506
1.568
53
8.03
ROIC%
18.15
20.21
19.24
21.29
18.75
20.03
17.07
19.56
19.91
17.94
7.51
19.56
19.40
61
19.64
Return on equity%
0.93
0.40
0.60
3.59
3.17
5.29
6.35
8.02
9.33
8.08
17.94
8.02
4.44
49
28.72
Return on assets%
21.55
22.20
24.61
24.26
25.34
24.32
26.65
27.27
24.60
23.13
23.21
24.60
24.46
31
0.92
EPS¥
2.57
2.47
2.41
2.74
2.85
2.74
2.60
3.04
3.07
3.51
0.96
4.25%
2.46%
—
16.50
EPS growth%
14.43
16.72
14.45
15.55
14.47
12.40
11.39
9.83
10.19
13.08
11.48
11.39
13.75
15
0.64
Bookvalue per sh¥
3.55
3.32
3.11
3.48
3.88
4.12
4.54
4.73
4.79
5.08
2.25
5.53%
2.87%
—
2.46
FCF per share¥
2.53
2.56
2.92
3.02
3.21
3.65
3.70
4.09
4.26
4.47
1.44
6.86%
7.71%
—
1.66
Dividend per sh¥
1.70
1.68
1.78
1.93
2.04
2.14
2.13
2.07
2.37
2.52
1.79
4.34%
3.30%
—
23.72
Div yield (avg)%
3.46
5.46
5.81
4.31
4.56
3.24
4.57
6.26
3.34
0.89
23.74
3.34
4.44
81
3.86
Payout ratio%
1.33
3.63
4.03
2.16
0.40
1.98
1.01
1.62
0.40
0.40
6.49
1.01
1.47
23
329.4
Shares (diluted)M
428.8
391.3
406.2
389.8
344.4
351.1
330.5
350.4
358.8
362.0
331.6
1.00%
(0.72%)
66
13.46
Buyback yield%
31.41
31.06
30.64
27.79
30.66
31.67
32.12
32.67
34.69
37.40
2.83
32.67
31.54
83
1.500
D/E ratiox
1.121
1.301
1.397
1.400
1.594
1.692
1.977
2.293
2.406
2.741
0.644
2.293
1.643
32
1.059
Enterprise value¥B
3.232
3.778
3.997
4.687
4.764
5.360
5.423
5.417
6.031
5.915
3.206
4.43%
7.53%
38
3.523
LT debt¥B
5.249
5.782
5.554
5.932
6.134
6.264
7.170
7.034
8.101
8.315
2.866
6.28%
5.42%
27
Revenue
¥3.845B
1.30%
1.00×
Cost of revenue
¥2.692B
1.30%
1.00×
Operating expenses
¥570.4M
0.32%
0.91×
Spread over hurdle
(2.38%)