2.678
Revenue¥B
5.834
6.144
6.621
6.924
7.304
7.610
8.106
8.622
9.286
10.02
2.866
6.52%
6.03%
26
12.49
Revenue growth%
0.40
1.28
3.83
2.02
4.79
4.49
6.58
7.90
6.87
6.06
5.79
6.58
4.64
73
23.53
Gross margin%
4.75
6.72
5.19
4.69
5.89
7.68
7.80
7.22
6.84
7.98
23.91
7.68
6.78
7
12.44
Operating margin%
5.26
6.90
8.65
9.36
10.51
13.12
12.37
11.72
11.02
12.87
25.53
12.37
10.76
88
29.95
Net margin%
3.22
1.17
2.47
0.63
2.85
2.53
0.79
0.40
2.18
1.39
15.57
1.39
1.78
24
30.94
P/E ratio (avg)x
32.43
36.47
36.52
34.50
34.81
36.59
36.21
35.11
33.27
33.03
29.54
35.11
34.96
61
27.20
EV/EBITx
27.42
27.39
28.79
29.74
27.72
28.94
27.73
26.68
25.37
22.19
23.14
26.68
27.57
45
8.17
FCF yield (avg)%
27.02
26.13
28.92
27.92
25.65
27.98
28.00
25.94
28.49
31.48
24.47
28.00
27.95
57
12.60
FCF margin%
0.40
0.40
1.60
0.73
2.20
1.86
0.40
0.40
0.40
0.40
26.75
0.40
0.40
6
0.941
FCF / Net incomex
1.920
2.099
2.352
2.266
2.680
3.031
3.012
3.301
3.746
3.633
0.150
3.301
2.846
92
27.59
ROIC%
19.90
19.57
17.56
17.33
17.97
18.73
17.87
20.20
20.11
19.31
27.95
19.31
19.02
17
5.06
Return on equity%
28.10
28.14
26.26
28.97
31.35
32.06
29.19
27.10
26.81
25.28
9.56
27.10
28.12
10
27.45
Return on assets%
3.39
2.33
0.40
1.08
2.34
4.42
4.55
7.46
8.20
6.25
18.50
6.25
3.91
89
0.33
EPS¥
1.23
1.17
1.13
1.23
1.34
1.50
1.39
1.33
1.25
1.21
0.34
(2.15%)
—
—
22.63
EPS growth%
7.08
6.83
4.97
3.68
2.02
4.98
2.15
0.40
0.54
0.40
26.49
0.54
2.91
36
1.26
Bookvalue per sh¥
0.63
0.68
0.71
0.72
0.74
0.81
0.82
0.89
1.00
1.00
1.04
6.31%
5.17%
—
1.30
FCF per share¥
1.76
1.83
1.73
1.90
2.24
2.22
2.32
2.42
2.75
3.20
0.54
7.41%
7.11%
—
0.81
Dividend per sh¥
0.88
0.94
0.85
0.90
0.85
0.86
0.86
0.77
0.85
0.90
0.69
1.15%
0.12%
—
3.89
Div yield (avg)%
28.19
26.78
24.26
24.47
21.96
21.27
22.36
23.62
22.40
21.43
21.13
22.36
23.01
47
20.46
Payout ratio%
30.12
27.96
28.03
25.39
25.15
22.54
19.98
22.16
23.66
22.60
10.18
22.54
24.41
56
3.119
Shares (diluted)B
4.305
4.572
4.997
5.575
5.643
6.056
6.133
6.983
6.748
7.689
3.117
6.38%
7.52%
95
17.62
Buyback yield%
2.80
1.42
0.40
0.40
0.40
0.75
0.40
0.40
3.17
1.45
6.61
0.75
0.57
55
0.703
D/E ratiox
0.822
0.776
0.676
0.619
0.577
0.586
0.610
0.662
0.621
0.648
0.756
0.621
0.635
39
5.014
Enterprise value¥B
5.504
6.437
7.490
8.517
9.051
8.791
9.360
9.477
11.37
11.75
6.324
5.37%
7.91%
52
3.621
LT debt¥B
4.825
4.241
4.178
3.701
3.965
3.697
3.283
3.036
2.853
2.750
4.395
(7.06%)
(6.62%)
13
Revenue
¥10.02B
6.03%
1.00×
Cost of revenue
¥4.424B
6.12%
1.01×
Operating expenses
¥2.285B
5.81%
0.98×
Cash and investments
14.88%
Goodwill & intangibles
14.80%
Spread over hurdle
12.28%