1.595
Revenue¥B
3.246
3.203
3.165
3.149
3.179
3.264
3.222
3.262
3.320
3.360
1.779
1.11%
0.22%
84
8.40
Revenue growth%
1.33
0.40
3.05
1.31
0.40
2.95
3.67
6.49
6.56
5.84
21.69
5.84
3.00
60
6.47
Gross margin%
24.49
23.73
24.20
24.71
23.13
22.74
21.03
23.14
22.48
23.10
12.57
22.74
23.14
74
6.21
Operating margin%
8.13
5.90
6.88
6.17
4.02
1.10
1.00
2.02
0.40
1.30
18.63
1.10
3.02
94
24.44
Net margin%
24.34
22.31
22.17
21.54
19.29
21.20
22.43
23.34
25.95
27.09
4.72
23.34
22.37
88
14.70
P/E ratio (avg)x
59.37
66.46
72.20
75.59
88.66
100.1
113.3
111.4
113.5
116.5
16.87
113.3
94.36
50
34.58
EV/EBITx
18.54
22.28
23.64
24.17
26.31
25.95
28.05
29.02
34.08
41.30
35.17
29.02
26.13
95
4.92
FCF yield (avg)%
33.14
30.74
29.65
31.80
32.94
31.60
31.91
29.41
26.82
29.17
24.69
29.41
31.17
31
4.49
FCF margin%
12.44
13.03
10.11
8.93
10.21
10.21
9.88
9.72
10.36
8.64
25.85
9.88
10.16
55
1.393
FCF / Net incomex
2.548
2.888
3.418
3.446
3.493
3.783
4.006
4.767
4.859
5.346
0.654
4.767
3.638
28
25.76
ROIC%
1.74
4.38
5.26
5.40
3.63
3.59
2.93
4.47
3.23
1.53
3.34
3.23
3.61
27
14.60
Return on equity%
26.25
23.64
21.41
23.61
24.79
26.50
23.87
26.51
28.12
27.50
24.57
26.51
25.52
86
24.52
Return on assets%
22.61
23.01
21.87
19.10
18.08
17.81
15.40
13.99
15.14
12.28
9.96
15.14
17.95
50
0.62
EPS¥
0.82
0.91
0.85
0.94
0.96
1.04
1.00
1.13
1.13
1.17
0.66
4.04%
4.31%
—
18.61
EPS growth%
18.32
19.13
19.16
19.27
20.63
21.07
23.09
23.98
22.21
21.63
8.63
22.21
20.85
61
0.17
Bookvalue per sh¥
0.32
0.29
0.31
0.32
0.32
0.28
0.30
0.29
0.26
0.25
0.39
(4.61%)
(3.18%)
—
0.12
FCF per share¥
0.47
0.53
0.55
0.57
0.60
0.64
0.73
0.78
0.92
1.01
0.46
11.04%
9.50%
—
0.16
Dividend per sh¥
0.29
0.32
0.30
0.30
0.29
0.27
0.31
0.31
0.32
0.30
0.40
1.15%
0.84%
—
26.82
Div yield (avg)%
17.93
20.04
22.49
21.20
22.93
21.74
22.20
19.74
18.24
19.57
12.66
19.74
20.62
71
4.82
Payout ratio%
11.03
13.16
15.88
13.74
14.40
13.73
11.74
9.37
11.72
10.52
28.20
11.72
12.45
39
3.225
Shares (diluted)B
2.440
2.234
2.311
2.049
1.895
1.906
1.695
1.635
1.706
1.786
3.064
(1.18%)
(3.22%)
64
6.07
Buyback yield%
32.45
35.32
37.13
38.06
39.27
38.19
36.11
33.76
31.27
31.99
10.39
33.76
35.71
81
1.329
D/E ratiox
0.335
0.296
0.290
0.298
0.306
0.315
0.341
0.304
0.262
0.233
1.245
0.304
0.301
72
1,413
Enterprise value¥M
420.7
425.1
426.6
475.7
509.8
513.5
571.1
595.0
611.5
622.6
442.8
4.08%
2.82%
48
1.630
LT debt¥B
1.446
1.378
1.357
1.387
1.251
1.323
1.353
1.437
1.406
1.417
2.841
2.52%
(1.67%)
11
Revenue
¥3.360B
0.22%
1.00×
Cost of revenue
¥1.733B
0.38%
1.02×
Operating expenses
¥826.3M
0.39%
1.02×
Goodwill & intangibles
14.83%
Spread over hurdle
10.91%