2.093
Revenue¥B
4.871
4.896
4.951
5.054
5.129
5.115
5.274
5.412
5.610
5.649
2.305
1.95%
1.40%
65
7.14
Revenue growth%
2.72
2.91
1.93
4.53
1.78
0.40
0.40
0.40
0.40
1.55
25.03
0.40
1.66
87
19.64
Gross margin%
13.97
13.73
12.77
14.33
16.85
18.60
15.72
16.66
13.84
16.58
2.12
16.58
15.02
60
15.97
Operating margin%
0.40
3.18
1.17
2.10
3.75
4.19
6.38
8.83
9.46
9.42
18.40
8.83
3.97
93
12.23
Net margin%
11.78
10.70
10.28
8.31
6.93
6.11
4.69
6.04
6.79
4.74
25.35
6.04
6.86
20
14.67
P/E ratio (avg)x
19.02
16.26
16.82
15.43
13.36
13.97
13.57
11.47
11.21
10.07
24.61
11.47
13.77
31
32.44
EV/EBITx
32.53
28.14
28.10
26.02
26.98
26.02
24.79
24.97
25.56
22.54
32.46
24.97
26.02
15
18.26
FCF yield (avg)%
10.84
8.36
7.72
5.07
4.73
4.95
2.73
5.05
2.48
1.83
7.38
2.73
5.00
59
7.61
FCF margin%
23.93
26.71
25.79
27.06
24.71
23.48
22.97
23.43
23.93
24.76
25.99
23.48
24.32
25
0.360
FCF / Net incomex
1.189
1.305
1.172
1.083
0.970
0.874
0.976
1.035
0.972
0.882
0.149
0.972
1.005
84
10.00
ROIC%
15.61
17.18
17.99
16.78
18.95
21.54
23.41
22.57
24.24
22.59
21.95
22.59
20.24
71
29.67
Return on equity%
28.83
25.92
24.94
24.37
27.34
24.88
22.11
19.54
17.93
15.50
19.00
19.54
24.63
60
6.60
Return on assets%
21.95
22.02
19.72
20.28
19.48
19.20
20.38
21.79
23.55
21.65
26.25
21.65
21.02
78
18.13
EPS¥
35.18
37.14
39.28
42.27
40.64
35.95
33.99
31.66
31.61
32.88
19.29
(4.15%)
(0.73%)
—
11.76
EPS growth%
23.37
22.33
22.51
24.93
26.35
24.35
22.60
22.45
24.03
26.05
7.39
24.03
23.70
81
32.42
Bookvalue per sh¥
17.40
16.19
15.93
16.54
18.96
18.12
18.53
19.92
19.84
19.14
42.67
0.19%
0.39%
—
43.14
FCF per share¥
53.72
55.25
59.92
60.42
66.58
74.10
86.80
92.85
92.07
100.40
11.94
8.56%
7.10%
—
18.36
Dividend per sh¥
29.14
29.86
28.73
29.82
31.15
32.61
31.28
34.97
35.80
33.95
20.33
1.74%
2.31%
—
6.64
Div yield (avg)%
13.18
11.69
13.20
14.83
12.44
10.36
7.92
9.37
6.44
4.66
28.77
7.92
11.03
16
9.09
Payout ratio%
3.64
6.38
6.48
7.06
9.41
9.23
9.67
9.32
12.12
11.94
26.69
9.67
9.27
14
53.90
Shares (diluted)M
53.09
52.38
58.03
54.57
51.99
48.92
54.51
56.54
61.62
68.18
53.93
5.57%
3.55%
79
9.37
Buyback yield%
2.43
3.06
0.40
0.40
0.40
0.40
3.26
3.61
0.93
0.90
13.27
0.93
0.91
67
0.174
D/E ratiox
0.368
0.347
0.305
0.304
0.288
0.309
0.336
0.363
0.322
0.305
0.308
0.322
0.316
45
1.177
Enterprise value¥B
1.484
1.304
1.235
1.265
1.359
1.290
1.326
1.381
1.194
1.055
4.678
(4.95%)
(3.28%)
69
3.392
LT debt¥B
3.791
3.439
3.239
3.277
2.886
3.103
2.954
2.759
3.027
3.231
1.475
2.28%
(0.78%)
59
Revenue
¥5.649B
1.40%
1.00×
Cost of revenue
¥3.616B
1.25%
0.99×
Operating expenses
¥746.3M
1.47%
1.01×
Cash and investments
16.16%
Spread over hurdle
(2.98%)