3.227
Revenue¥B
1.879
2.038
2.187
2.339
2.502
2.690
2.940
3.166
3.411
3.621
3.351
7.68%
7.85%
62
26.36
Revenue growth%
14.79
12.28
11.87
13.31
14.33
14.43
15.29
17.46
17.76
15.47
27.64
15.47
14.61
77
23.15
Gross margin%
12.38
13.81
13.96
14.88
14.53
15.94
14.77
13.57
16.35
15.42
29.68
15.42
14.65
58
12.88
Operating margin%
13.49
11.05
12.36
13.77
14.94
16.15
13.24
15.68
16.71
15.49
11.00
15.68
14.35
58
16.35
Net margin%
5.37
5.31
2.71
1.77
2.29
1.26
1.17
1.36
0.40
0.40
9.45
1.17
1.57
94
29.81
P/E ratio (avg)x
34.06
30.62
33.47
34.64
39.12
43.55
47.39
51.54
48.21
50.39
9.744
48.21
41.34
67
25.14
EV/EBITx
17.29
18.02
19.45
19.70
21.20
22.94
25.49
28.45
29.20
31.89
15.41
28.45
22.07
90
9.78
FCF yield (avg)%
23.96
26.05
23.14
25.66
25.12
24.38
24.40
21.47
18.97
18.86
7.01
21.47
24.17
54
25.58
FCF margin%
9.31
10.50
7.51
9.64
10.33
8.18
9.32
11.51
14.49
12.31
9.07
11.51
9.98
60
0.525
FCF / Net incomex
2.494
2.973
3.109
3.419
3.584
4.282
4.744
5.219
5.204
5.097
1.134
5.097
3.933
45
23.11
ROIC%
24.74
23.07
22.06
19.24
17.19
14.59
15.60
16.76
16.51
14.91
20.19
15.60
16.98
88
16.43
Return on equity%
32.45
29.52
30.26
30.41
31.30
28.90
27.45
29.25
26.77
27.87
19.68
27.87
29.39
27
28.42
Return on assets%
23.08
25.79
26.49
26.23
24.67
26.40
24.98
24.70
24.32
25.69
18.95
24.98
25.33
89
2.85
EPS¥
1.50
1.60
1.65
1.76
1.55
1.34
1.26
1.18
1.21
1.06
3.15
(7.31%)
(2.72%)
—
23.98
EPS growth%
24.42
22.39
19.66
17.93
15.68
15.33
16.71
17.15
16.19
13.39
19.63
16.19
16.93
14
2.00
Bookvalue per sh¥
3.15
3.02
2.93
2.98
2.74
2.70
3.10
3.09
3.14
3.35
3.15
4.09%
(0.14%)
—
2.00
FCF per share¥
0.39
0.36
0.34
0.32
0.30
0.27
0.29
0.30
0.29
0.30
2.64
0.31%
(3.29%)
—
3.05
Dividend per sh¥
4.02
4.35
5.23
5.20
5.25
5.86
5.75
6.61
6.70
8.03
3.60
8.86%
7.83%
—
13.60
Div yield (avg)%
9.61
8.36
8.20
8.48
9.59
9.63
8.90
7.82
5.73
4.24
12.78
7.82
8.42
48
14.16
Payout ratio%
8.06
9.23
9.07
11.11
8.73
10.41
13.31
10.75
8.55
6.80
11.49
10.41
9.15
6
435.3
Shares (diluted)M
477.3
492.3
532.5
578.2
513.5
563.6
505.8
536.6
505.2
554.0
443.8
1.53%
1.97%
62
18.76
Buyback yield%
8.99
6.15
6.76
5.52
8.03
5.96
7.40
5.31
3.45
6.13
23.69
5.96
6.14
53
1.549
D/E ratiox
0.812
0.888
0.897
0.810
0.838
0.806
0.851
0.779
0.860
0.804
0.635
0.806
0.825
23
3.212
Enterprise value¥B
2.060
2.116
2.231
2.140
2.034
1.918
1.907
1.922
1.928
1.985
0.671
(0.49%)
0.54%
15
0.761
LT debt¥B
0.606
0.555
0.525
0.525
0.551
0.566
0.518
0.504
0.542
0.602
1.224
1.79%
(0.59%)
18
Revenue
¥3.621B
7.85%
1.00×
Cost of revenue
¥2.383B
7.45%
0.96×
Operating expenses
¥688.6M
8.62%
1.07×
Spread over hurdle
(7.49%)