1.105
Revenue¥B
1.646
1.698
1.757
1.781
1.854
1.933
1.979
2.010
2.071
2.085
1.163
2.37%
2.76%
66
19.47
Revenue growth%
2.14
2.19
5.12
3.89
2.28
4.51
2.06
4.80
2.47
5.39
28.67
4.51
3.18
48
28.42
Gross margin%
27.94
27.39
28.34
27.01
28.60
31.47
34.15
36.89
36.43
39.13
15.66
36.43
30.03
46
9.99
Operating margin%
8.32
5.70
5.68
4.56
4.02
5.43
7.05
7.78
9.00
7.68
8.08
7.68
6.38
29
27.05
Net margin%
21.43
20.22
19.19
21.48
19.36
17.30
18.52
16.34
19.29
20.08
13.18
18.52
19.32
76
35.87
P/E ratio (avg)x
26.79
26.64
27.06
26.29
26.53
25.14
27.93
31.21
35.12
36.83
16.69
31.21
26.93
57
20.98
EV/EBITx
10.87
10.82
10.97
11.66
12.63
14.88
14.44
16.58
18.40
21.59
27.00
16.58
13.54
52
9.44
FCF yield (avg)%
7.61
5.07
5.66
4.82
4.26
5.52
4.17
2.06
0.40
0.98
8.61
2.06
4.54
62
20.83
FCF margin%
26.38
29.34
30.36
29.44
30.98
29.20
31.83
29.63
26.67
24.15
27.01
29.20
29.39
46
1.075
FCF / Net incomex
2.920
3.282
3.236
3.248
3.570
4.314
4.659
4.742
4.945
4.964
1.002
4.742
3.942
83
22.12
ROIC%
19.45
18.34
17.13
14.51
17.26
14.45
14.74
13.46
13.00
10.53
6.91
13.46
14.62
58
2.27
Return on equity%
23.51
23.04
21.02
20.19
19.59
22.04
21.01
23.74
22.19
24.60
15.30
22.19
22.12
77
27.75
Return on assets%
20.73
22.23
23.71
23.19
25.10
25.24
24.67
27.57
29.75
26.92
27.57
26.92
24.89
31
1.22
EPS¥
1.32
1.37
1.47
1.51
1.44
1.57
1.55
1.45
1.40
1.46
1.32
0.26%
1.22%
—
7.89
EPS growth%
10.26
10.12
8.58
11.53
13.05
12.32
15.15
12.63
10.14
12.33
17.73
12.33
11.92
58
0.99
Bookvalue per sh¥
0.87
0.86
0.82
0.92
1.02
1.18
1.29
1.25
1.24
1.24
0.58
3.89%
3.74%
—
0.45
FCF per share¥
0.42
0.47
0.50
0.52
0.55
0.59
0.64
0.75
0.86
0.89
1.21
10.09%
7.68%
—
0.47
Dividend per sh¥
0.93
0.91
1.01
1.04
1.11
1.06
1.00
1.02
1.13
1.00
0.73
(2.12%)
1.16%
—
3.50
Div yield (avg)%
25.66
26.74
24.90
23.37
22.09
21.99
23.96
22.46
25.25
23.98
7.97
23.96
23.97
40
17.33
Payout ratio%
0.52
1.94
4.30
5.69
3.54
4.23
4.39
6.37
4.95
2.20
20.65
4.39
4.27
72
446.0
Shares (diluted)M
602.6
627.0
689.7
703.5
755.8
842.9
801.3
802.5
855.0
959.3
442.5
4.89%
4.13%
10
15.88
Buyback yield%
10.29
9.80
12.59
11.89
10.96
8.92
6.04
5.73
5.33
6.14
24.55
6.04
9.36
65
1.501
D/E ratiox
1.444
1.630
1.844
1.776
1.654
1.562
1.543
1.462
1.471
1.550
1.676
1.543
1.556
26
1.090
Enterprise value¥B
1.256
1.369
1.562
1.440
1.447
1.375
1.388
1.275
1.401
1.506
1.161
0.80%
2.12%
64
359.6
LT debt¥M
642.9
679.5
639.1
680.7
669.4
679.5
689.7
796.1
864.1
843.4
179.2
4.73%
2.95%
48
Revenue
¥2.085B
2.76%
1.00×
Cost of revenue
¥1.190B
2.78%
1.00×
Operating expenses
¥495.5M
2.52%
0.98×
Goodwill & intangibles
16.41%
Spread over hurdle
(3.14%)