2.858
Revenue¥B
2.629
2.808
2.937
3.054
3.214
3.365
3.573
3.782
4.019
4.183
3.182
5.42%
5.06%
47
3.10
Revenue growth%
7.13
9.40
7.43
7.15
6.30
8.53
6.78
8.03
5.37
2.37
29.67
6.78
7.14
29
7.02
Gross margin%
17.83
17.87
20.28
19.82
17.98
19.08
16.48
16.76
18.89
16.89
3.01
16.89
17.93
12
3.22
Operating margin%
2.65
3.47
2.75
5.65
5.31
7.08
6.70
6.41
8.92
8.23
28.59
7.08
6.03
6
9.64
Net margin%
11.38
9.60
6.89
8.22
8.11
9.65
7.33
7.24
8.74
8.31
12.28
8.31
8.26
74
10.04
P/E ratio (avg)x
29.53
30.70
31.20
32.82
36.34
38.25
37.31
32.81
29.82
31.06
31.20
32.81
32.01
6
34.61
EV/EBITx
30.50
32.61
34.04
34.37
30.61
26.78
25.90
24.64
26.37
25.41
25.13
25.90
28.64
79
10.97
FCF yield (avg)%
7.55
10.23
12.40
12.00
13.80
15.93
15.90
12.92
13.89
15.93
9.33
15.90
13.36
94
18.39
FCF margin%
8.38
6.72
9.58
10.24
9.35
11.88
10.21
10.73
10.82
13.61
24.51
10.82
10.22
44
0.263
FCF / Net incomex
0.799
0.876
0.801
0.767
0.693
0.714
0.682
0.703
0.716
0.720
0.998
0.714
0.718
14
8.97
ROIC%
2.57
5.55
6.60
9.49
12.20
14.78
12.93
14.26
14.66
14.29
9.07
14.29
12.57
53
4.69
Return on equity%
15.38
16.44
17.24
18.49
18.41
20.64
21.24
18.37
17.30
19.86
29.16
19.86
18.39
72
18.74
Return on assets%
13.40
12.35
13.11
16.01
17.67
19.73
20.58
21.11
18.78
19.24
17.47
19.73
18.23
18
0.51
EPS¥
2.40
2.36
2.63
2.47
2.45
2.76
2.79
3.16
3.09
3.32
0.57
6.23%
4.55%
—
22.28
EPS growth%
16.80
19.09
17.32
17.51
16.38
16.25
15.80
16.35
17.26
15.04
24.42
16.25
16.59
64
1.90
Bookvalue per sh¥
0.71
0.66
0.62
0.66
0.72
0.68
0.72
0.70
0.64
0.59
2.14
(3.89%)
(1.11%)
—
1.12
FCF per share¥
0.91
0.79
0.74
0.67
0.65
0.69
0.73
0.78
0.80
0.78
0.61
3.70%
(0.47%)
—
1.35
Dividend per sh¥
3.12
2.98
2.97
3.20
3.58
3.22
3.62
3.60
3.55
3.46
1.15
(0.69%)
1.33%
—
14.59
Div yield (avg)%
15.16
15.88
15.05
13.97
11.49
13.61
13.91
12.53
14.27
15.71
28.69
13.91
14.12
43
24.75
Payout ratio%
33.24
31.08
31.78
32.16
34.72
32.82
35.16
37.23
35.27
34.76
19.41
35.16
33.98
45
648.2
Shares (diluted)M
652.6
594.4
543.5
552.4
478.0
420.0
406.7
442.9
478.8
489.7
621.2
0.49%
(2.28%)
41
10.61
Buyback yield%
11.49
14.01
16.56
16.63
16.96
18.72
18.50
21.28
23.42
26.12
5.61
21.28
17.73
39
0.254
D/E ratiox
1.394
1.645
1.740
1.891
1.882
2.064
2.275
2.337
2.337
2.386
0.543
2.337
1.978
25
0.949
Enterprise value¥B
4.202
4.540
4.809
4.966
4.440
4.109
4.107
3.691
3.599
3.519
2.134
(4.55%)
(0.69%)
68
3.023
LT debt¥B
2.060
1.948
1.784
1.533
1.393
1.288
1.236
1.279
1.198
1.254
2.369
(2.08%)
(5.76%)
45
Revenue
¥4.183B
5.06%
1.00×
Cost of revenue
¥2.718B
5.09%
1.00×
Operating expenses
¥959.8M
4.91%
0.99×
Cash and investments
15.63%
Spread over hurdle
70.95%