2.348
Revenue¥B
1.786
1.885
1.981
2.056
2.110
2.241
2.288
2.438
2.597
2.700
2.459
5.05%
4.51%
22
6.87
Revenue growth%
20.16
18.41
20.38
22.40
24.88
26.15
28.95
26.85
27.50
25.05
20.54
26.85
24.96
38
25.41
Gross margin%
30.93
29.38
30.63
30.41
31.97
32.16
30.45
30.93
33.68
34.45
4.08
32.16
30.93
67
17.29
Operating margin%
7.83
10.53
8.86
8.37
9.68
7.48
4.50
4.15
2.98
5.10
13.59
4.50
7.65
92
27.71
Net margin%
4.44
6.68
8.60
11.23
10.94
12.32
13.01
14.65
13.04
14.14
16.50
13.04
11.78
69
8.568
P/E ratio (avg)x
47.69
55.60
57.06
64.45
60.42
69.78
66.60
75.15
81.98
76.86
27.22
75.15
65.53
32
7.023
EV/EBITx
36.31
37.59
43.08
39.19
40.70
39.97
43.28
47.35
54.05
54.56
12.80
47.35
41.89
81
17.00
FCF yield (avg)%
29.98
28.14
27.29
30.23
27.72
30.40
33.39
34.84
36.03
36.02
29.68
34.84
30.31
44
9.61
FCF margin%
19.54
18.87
20.70
22.05
20.17
17.79
18.20
20.12
19.48
17.31
28.54
18.20
19.51
93
1.048
FCF / Net incomex
2.423
2.783
2.917
3.296
3.333
3.702
3.471
3.999
4.462
4.696
0.806
3.999
3.402
66
17.63
ROIC%
11.83
13.38
15.59
16.99
15.36
17.84
19.64
18.86
20.60
22.58
14.34
19.64
17.42
67
13.76
Return on equity%
9.25
9.04
10.44
9.04
10.77
11.96
9.88
8.53
10.89
8.19
23.74
9.88
9.57
58
4.41
Return on assets%
22.28
24.58
21.71
24.33
26.26
29.01
28.68
27.34
26.41
24.51
29.13
27.34
25.42
80
0.45
EPS¥
0.39
0.41
0.47
0.47
0.52
0.49
0.53
0.54
0.52
0.59
0.48
2.39%
5.05%
—
12.14
EPS growth%
25.51
22.64
22.23
22.72
24.21
26.20
26.82
27.89
29.30
26.38
29.13
26.82
25.85
22
0.25
Bookvalue per sh¥
1.14
1.15
1.13
1.18
1.16
1.28
1.31
1.38
1.27
1.29
0.48
2.14%
0.66%
—
1.04
FCF per share¥
1.31
1.38
1.44
1.50
1.54
1.33
1.24
1.30
1.20
1.21
0.71
(4.80%)
(1.36%)
—
1.37
Dividend per sh¥
0.71
0.64
0.64
0.60
0.63
0.64
0.60
0.56
0.56
0.62
1.28
(0.44%)
(1.26%)
—
27.24
Div yield (avg)%
11.93
11.97
10.94
12.00
10.82
13.72
14.03
14.86
15.95
18.42
26.12
14.86
12.86
52
24.07
Payout ratio%
27.54
30.00
31.96
33.31
33.92
33.88
35.09
37.94
39.90
38.72
25.83
37.94
33.90
8
0.728
Shares (diluted)B
0.783
0.790
0.838
0.894
0.843
0.950
0.911
0.932
1.018
1.125
0.747
5.94%
3.03%
11
28.78
Buyback yield%
1.96
3.79
1.47
3.94
1.58
4.38
2.86
3.56
1.33
0.40
4.71
2.86
2.41
74
1.715
D/E ratiox
2.337
2.838
2.980
3.241
3.878
4.232
5.036
5.388
6.218
7.433
1.318
5.388
4.055
35
1.940
Enterprise value¥B
0.930
0.872
0.998
1.148
1.084
1.143
1.219
1.255
1.360
1.520
1.136
6.99%
4.57%
24
0.964
LT debt¥B
0.725
0.678
0.723
0.710
0.693
0.648
0.713
0.769
0.726
0.783
2.658
2.48%
(0.42%)
77
Revenue
¥2.700B
4.51%
1.00×
Cost of revenue
¥1.623B
4.41%
0.99×
Operating expenses
¥439.8M
4.66%
1.01×
Cash and investments
17.67%
Return on capital
120.83%
Spread over hurdle
115.18%