1.509
Revenue¥B
2.773
2.986
3.261
3.514
3.895
4.199
4.570
4.859
5.178
5.608
1.554
7.56%
8.01%
68
22.26
Revenue growth%
10.63
12.31
11.92
10.33
12.30
9.31
8.35
6.90
6.67
4.25
16.97
6.90
9.82
62
12.05
Gross margin%
11.44
11.39
13.63
11.40
13.37
14.04
16.45
16.95
14.56
11.99
25.69
14.56
13.50
18
17.95
Operating margin%
5.17
3.42
2.00
4.97
7.14
7.32
9.04
10.36
12.67
15.40
23.33
10.36
7.23
80
5.76
Net margin%
12.71
15.30
13.49
13.67
14.62
13.78
12.87
11.15
10.31
11.80
7.57
11.80
13.18
35
21.99
P/E ratio (avg)x
14.04
13.02
12.80
12.54
12.71
13.46
12.58
13.72
13.32
15.13
30.95
13.46
13.17
60
26.10
EV/EBITx
31.20
31.09
35.37
41.89
49.27
50.34
57.02
60.99
69.08
81.76
18.98
60.99
49.81
38
17.26
FCF yield (avg)%
9.98
11.20
11.92
11.00
10.01
7.63
10.29
8.73
11.33
13.66
22.66
10.29
10.64
38
22.94
FCF margin%
16.35
18.87
16.01
17.72
20.01
17.81
17.46
17.48
16.42
16.30
4.12
17.46
17.47
24
0.472
FCF / Net incomex
0.512
0.497
0.517
0.554
0.534
0.557
0.585
0.583
0.651
0.740
1.613
0.585
0.555
23
5.46
ROIC%
24.25
22.05
20.84
23.19
21.41
23.56
26.10
27.31
25.84
26.79
23.49
26.10
23.90
15
26.96
Return on equity%
26.66
29.04
26.97
25.41
22.94
25.00
26.66
27.82
27.14
26.39
27.63
26.66
26.66
30
22.06
Return on assets%
17.31
17.37
16.62
14.49
15.73
17.11
14.36
13.59
16.02
13.99
20.38
14.36
15.87
13
0.33
EPS¥
0.53
0.61
0.64
0.69
0.71
0.70
0.77
0.92
1.12
1.32
0.34
13.10%
10.60%
—
6.12
EPS growth%
27.49
29.77
32.56
31.39
30.38
31.85
30.89
31.64
33.02
33.96
23.29
31.85
31.51
26
0.26
Bookvalue per sh¥
0.11
0.10
0.10
0.11
0.10
0.10
0.10
0.11
0.11
0.12
0.45
2.88%
(0.17%)
—
0.43
FCF per share¥
0.34
0.33
0.35
0.34
0.29
0.31
0.30
0.30
0.30
0.27
0.18
(1.72%)
(1.45%)
—
0.13
Dividend per sh¥
0.20
0.22
0.25
0.26
0.30
0.30
0.29
0.28
0.31
0.31
0.26
0.01%
5.40%
—
7.51
Div yield (avg)%
17.74
17.15
19.76
18.50
17.74
18.76
16.19
14.91
15.87
13.42
23.46
15.87
17.45
62
3.18
Payout ratio%
16.97
19.33
17.40
18.89
18.94
18.41
19.88
21.14
21.69
23.37
9.89
21.14
19.13
10
5.343
Shares (diluted)B
5.599
4.857
4.741
4.375
4.177
4.526
4.614
4.400
4.421
3.980
5.219
(0.96%)
(2.90%)
26
25.44
Buyback yield%
19.62
16.65
18.80
17.02
16.73
19.17
19.12
20.36
22.41
20.80
4.77
20.36
19.15
69
1.742
D/E ratiox
1.482
1.775
1.996
1.973
2.215
2.425
2.421
2.383
2.803
2.809
1.627
2.425
2.299
18
0.660
Enterprise value¥B
2.693
2.350
1.992
1.805
1.889
1.620
1.537
1.621
1.713
1.791
1.722
(1.05%)
(3.83%)
93
2.946
LT debt¥B
4.530
5.181
5.357
6.197
7.175
8.054
9.290
9.950
9.383
10.80
3.995
8.51%
9.13%
75
Revenue
¥5.608B
8.01%
1.00×
Cost of revenue
¥3.395B
8.06%
1.00×
Operating expenses
¥1.342B
8.42%
1.04×
Goodwill & intangibles
21.89%
Spread over hurdle
(1.63%)