1.936
Revenue¥B
3.240
3.336
3.398
3.475
3.651
3.740
3.893
4.126
4.190
4.348
2.094
3.56%
3.47%
36
26.14
Revenue growth%
20.25
20.87
19.68
22.03
24.20
23.49
23.60
21.29
22.32
23.60
13.90
23.49
22.18
71
10.18
Gross margin%
6.07
4.87
6.74
5.98
7.29
9.02
9.84
11.43
9.25
11.16
22.22
9.84
8.15
28
19.05
Operating margin%
10.01
12.62
14.21
12.70
12.49
9.51
9.95
8.04
5.77
3.95
17.61
8.04
9.98
85
14.45
Net margin%
16.51
15.48
13.82
16.51
18.07
20.38
21.25
23.31
24.28
24.23
21.85
23.31
19.22
60
29.19
P/E ratio (avg)x
56.13
55.88
59.32
64.22
74.59
84.67
82.77
100.0
117.2
128.6
20.54
100.0
78.68
53
24.83
EV/EBITx
16.31
15.65
16.69
17.73
18.93
19.33
20.22
18.96
18.89
18.07
14.56
18.96
18.48
11
18.77
FCF yield (avg)%
6.46
3.53
0.91
0.40
0.82
0.78
0.40
3.13
3.88
5.50
24.33
3.13
2.02
36
10.59
FCF margin%
26.07
23.94
21.16
19.66
21.61
19.21
18.83
17.06
17.66
18.14
7.66
18.14
19.44
80
1.062
FCF / Net incomex
0.649
0.645
0.587
0.526
0.461
0.481
0.439
0.471
0.488
0.452
1.408
0.471
0.484
12
22.61
ROIC%
0.40
1.23
2.96
4.06
3.99
2.72
0.75
0.40
2.26
3.80
24.61
2.26
2.49
84
8.46
Return on equity%
8.58
6.04
4.28
1.52
2.37
1.19
0.40
0.40
0.40
3.27
15.62
0.40
1.95
35
6.25
Return on assets%
23.29
20.54
18.42
17.16
18.32
19.36
20.17
18.10
18.52
17.13
29.41
18.52
18.47
62
2.95
EPS¥
3.41
3.40
3.70
4.11
3.91
4.55
5.02
5.74
5.72
6.02
3.30
9.05%
7.10%
—
3.83
EPS growth%
17.36
15.81
16.00
15.13
17.17
17.18
17.09
17.14
18.27
18.42
2.10
17.18
17.16
83
7.30
Bookvalue per sh¥
1.17
1.23
1.28
1.18
1.21
1.17
1.09
1.17
1.16
1.08
5.68
(2.19%)
(0.64%)
—
4.10
FCF per share¥
2.70
3.02
3.47
3.51
3.36
3.37
3.36
3.23
3.28
3.27
2.94
(0.56%)
2.72%
—
1.02
Dividend per sh¥
3.11
3.17
3.06
3.11
3.34
3.25
3.22
2.84
2.52
2.78
3.57
(3.60%)
(0.70%)
—
9.14
Div yield (avg)%
26.18
26.10
23.61
22.94
24.78
25.73
26.67
24.99
22.51
19.94
6.17
24.99
24.89
19
16.06
Payout ratio%
17.56
17.33
15.63
17.85
20.56
19.11
17.45
14.53
16.67
17.63
29.95
17.45
17.51
25
417.8
Shares (diluted)M
418.4
428.6
468.7
490.4
443.3
419.0
376.0
367.0
354.3
363.7
421.8
(3.88%)
(0.70%)
5
10.16
Buyback yield%
33.17
34.98
35.85
36.57
38.82
38.02
36.28
38.19
36.26
35.96
17.30
36.28
36.27
40
0.731
D/E ratiox
1.303
1.309
1.479
1.500
1.460
1.606
1.751
1.678
1.568
1.427
1.627
1.606
1.489
52
3.579
Enterprise value¥B
0.979
1.010
0.895
0.958
0.823
0.705
0.755
0.752
0.738
0.787
3.255
(0.90%)
(1.31%)
31
1.751
LT debt¥B
3.413
3.088
3.150
2.749
2.610
2.688
2.433
2.094
2.252
2.112
2.286
(4.15%)
(4.03%)
50
Revenue
¥4.348B
3.47%
1.00×
Cost of revenue
¥2.369B
3.44%
1.00×
Operating expenses
¥470.2M
2.74%
0.93×
Cash and investments
20.17%
Spread over hurdle
62.25%