0.513
Revenue¥B
2.659
2.707
2.670
2.701
2.735
2.728
2.805
2.889
2.933
2.922
0.555
1.33%
1.14%
11
15.24
Revenue growth%
1.69
2.68
1.71
0.40
0.40
1.27
1.01
0.40
1.97
3.06
10.77
1.27
1.48
40
26.91
Gross margin%
1.83
1.57
4.10
5.92
3.63
4.60
3.79
4.01
1.45
0.83
5.51
3.79
3.71
22
19.59
Operating margin%
23.39
24.36
27.00
25.37
22.67
24.27
26.60
26.54
24.56
22.04
5.14
24.56
24.46
54
12.84
Net margin%
9.04
7.85
8.85
6.72
4.11
3.15
4.74
7.25
9.50
11.82
12.06
7.25
7.55
10
31.97
P/E ratio (avg)x
8.257
8.432
8.637
8.637
9.996
9.796
10.60
11.80
13.24
15.15
7.241
11.80
9.896
61
20.05
EV/EBITx
15.80
15.82
17.14
17.18
19.21
19.29
18.89
22.28
22.87
23.06
9.838
22.28
19.05
34
10.18
FCF yield (avg)%
10.91
12.79
12.72
15.23
15.09
12.83
11.08
8.30
7.91
9.25
28.49
9.25
11.90
64
21.95
FCF margin%
1.75
0.40
0.40
2.80
4.61
3.62
2.27
0.40
0.40
0.40
28.84
0.40
1.08
76
1.311
FCF / Net incomex
1.539
1.391
1.425
1.509
1.524
1.518
1.569
1.514
1.518
1.648
0.269
1.518
1.518
90
23.91
ROIC%
14.09
13.25
15.93
14.22
12.01
14.41
15.93
18.08
18.56
18.49
12.92
18.08
15.17
61
23.92
Return on equity%
16.01
14.78
17.19
19.38
21.17
19.75
18.20
17.23
15.21
17.74
17.45
17.74
17.49
55
17.83
Return on assets%
12.25
13.33
14.55
16.01
18.66
16.03
18.42
16.48
15.96
14.44
24.96
16.03
15.99
48
1.84
EPS¥
3.08
3.46
3.65
3.44
3.60
3.57
3.83
4.23
4.02
4.01
2.04
2.20%
2.25%
—
11.24
EPS growth%
5.75
7.14
5.48
6.42
3.54
4.16
3.35
2.84
5.58
5.59
7.54
4.16
5.53
89
1.24
Bookvalue per sh¥
0.94
0.90
0.82
0.78
0.81
0.83
0.83
0.91
0.95
0.87
4.77
1.45%
0.18%
—
1.59
FCF per share¥
6.91
6.72
6.90
7.81
8.20
8.32
9.63
9.48
10.07
10.17
2.19
4.39%
4.85%
—
1.95
Dividend per sh¥
2.32
2.74
2.81
2.72
2.65
2.85
3.03
3.54
3.98
4.04
2.30
8.84%
7.07%
—
28.15
Div yield (avg)%
8.23
9.26
11.32
13.82
12.35
12.96
13.48
14.43
13.54
15.50
26.10
13.54
13.22
63
24.44
Payout ratio%
23.74
21.83
22.59
24.88
23.32
25.66
24.03
26.57
29.53
30.50
16.88
26.57
24.45
60
397.8
Shares (diluted)M
380.1
365.9
368.9
346.2
387.4
422.8
466.9
453.6
470.1
441.8
400.2
2.66%
0.56%
30
6.21
Buyback yield%
1.65
0.40
0.40
0.82
0.92
1.25
0.40
0.93
2.40
0.50
6.78
0.93
0.87
41
1.707
D/E ratiox
0.426
0.448
0.451
0.508
0.557
0.552
0.623
0.604
0.701
0.827
1.537
0.623
0.554
5
1.257
Enterprise value¥B
1.298
1.397
1.397
1.217
1.099
1.096
1.113
1.067
0.930
0.895
1.159
(4.01%)
(3.54%)
16
2.309
LT debt¥B
1.220
1.199
1.070
1.009
1.007
0.979
1.069
0.933
0.915
0.901
1.356
(2.19%)
(2.82%)
42
Revenue
¥2.922B
1.14%
1.00×
Cost of revenue
¥1.327B
0.81%
0.97×
Operating expenses
¥570.9M
1.33%
1.02×
Spread over hurdle
12.33%