2.733
Revenue¥B
2.603
2.767
2.875
3.023
3.172
3.250
3.348
3.534
3.657
3.869
2.945
4.05%
4.43%
74
20.78
Revenue growth%
19.57
17.24
17.26
17.07
15.22
14.09
17.04
16.78
14.70
17.11
18.05
16.78
17.05
44
7.24
Gross margin%
10.91
13.87
13.86
16.33
15.19
18.14
15.82
12.99
10.94
12.21
20.37
12.99
13.86
63
17.34
Operating margin%
15.90
15.77
13.14
14.38
15.48
15.11
15.92
16.05
14.02
16.97
29.52
15.92
15.62
52
24.01
Net margin%
0.44
0.40
0.40
0.40
0.40
2.03
1.44
2.26
4.86
5.12
17.87
2.26
0.94
90
25.21
P/E ratio (avg)x
22.88
25.93
24.95
28.51
30.55
33.50
34.40
38.27
40.68
42.44
16.51
38.27
32.02
27
23.73
EV/EBITx
28.24
29.42
29.93
33.34
30.66
31.69
35.67
34.09
35.33
37.95
29.63
35.33
32.52
12
17.22
FCF yield (avg)%
26.01
27.94
29.11
32.03
29.54
30.98
28.03
26.59
26.32
25.51
14.99
26.59
27.98
88
27.45
FCF margin%
11.44
9.34
8.83
8.63
9.63
7.82
7.23
4.69
2.52
2.77
29.76
4.69
8.22
53
0.799
FCF / Net incomex
0.495
0.553
0.597
0.673
0.667
0.651
0.653
0.593
0.600
0.538
1.482
0.600
0.598
28
17.97
ROIC%
29.17
31.31
34.06
37.03
39.37
41.87
39.77
38.04
39.03
39.39
12.06
39.39
38.54
41
23.71
Return on equity%
12.27
13.91
16.02
17.59
15.99
13.73
13.04
13.15
11.62
13.57
25.27
13.15
13.65
66
11.42
Return on assets%
5.93
5.19
5.86
4.89
6.23
5.08
4.01
4.75
2.18
1.44
12.12
4.01
4.98
78
0.83
EPS¥
2.26
2.06
1.83
1.92
1.72
1.82
1.74
1.80
2.02
1.92
0.85
2.27%
(2.77%)
—
8.97
EPS growth%
0.71
1.83
1.39
0.59
0.40
0.40
3.35
0.69
0.40
2.43
9.18
0.69
0.70
80
0.59
Bookvalue per sh¥
1.46
1.54
1.39
1.54
1.48
1.30
1.37
1.51
1.61
1.74
2.46
3.26%
0.83%
—
3.21
FCF per share¥
0.39
0.34
0.36
0.34
0.38
0.38
0.36
0.34
0.32
0.31
2.41
(4.10%)
(1.75%)
—
3.13
Dividend per sh¥
0.53
0.50
0.50
0.53
0.48
0.50
0.44
0.46
0.44
0.40
0.49
(3.29%)
(2.59%)
—
27.77
Div yield (avg)%
23.13
20.25
17.50
14.67
15.91
14.81
13.58
11.18
12.65
12.20
7.40
12.65
14.74
70
2.35
Payout ratio%
19.21
18.76
21.13
21.12
19.14
20.77
23.76
23.62
25.50
23.47
20.61
23.62
21.12
87
328.1
Shares (diluted)M
325.8
327.2
331.7
326.8
298.4
288.0
255.9
255.0
255.5
246.5
328.0
(3.75%)
(4.06%)
93
7.34
Buyback yield%
22.81
23.01
22.03
19.64
18.13
20.67
22.55
24.79
27.54
27.36
10.41
24.79
22.68
68
0.434
D/E ratiox
1.850
1.968
1.946
1.871
1.854
1.942
1.955
1.863
1.845
1.868
0.554
1.868
1.869
55
3.482
Enterprise value¥B
0.619
0.636
0.700
0.805
0.879
0.857
0.897
1.041
1.032
1.091
2.322
4.41%
7.13%
63
1.376
LT debt¥B
3.990
4.765
4.697
4.988
5.806
6.307
6.933
8.336
9.305
9.791
2.163
11.02%
10.60%
23
Revenue
¥3.869B
4.43%
1.00×
Cost of revenue
¥1.627B
4.73%
1.03×
Operating expenses
¥894.6M
3.76%
0.94×
Goodwill & intangibles
20.61%
Spread over hurdle
27.22%