1.489
Revenue¥B
1.703
1.674
1.708
1.722
1.692
1.708
1.714
1.716
1.678
1.690
1.643
(0.02%)
0.10%
53
27.28
Revenue growth%
14.54
15.00
15.75
16.33
19.21
16.47
14.37
13.02
12.67
11.01
3.24
13.02
14.77
48
12.11
Gross margin%
5.55
3.47
5.69
6.23
4.26
4.33
4.00
4.36
4.17
5.83
22.09
4.33
4.35
41
29.61
Operating margin%
6.68
8.42
11.13
13.70
11.64
11.43
10.57
13.49
15.58
15.68
3.00
13.49
11.53
16
21.54
Net margin%
2.37
3.72
1.65
3.10
1.74
1.47
0.40
0.40
0.82
2.94
28.61
0.82
1.69
61
26.91
P/E ratio (avg)x
7.547
7.786
8.478
7.880
7.447
7.664
6.903
6.307
5.984
6.235
17.39
6.307
7.497
79
15.42
EV/EBITx
12.09
12.80
11.76
10.76
10.58
9.561
8.959
8.137
7.280
7.457
20.67
8.137
10.07
6
27.44
FCF yield (avg)%
26.28
28.50
31.01
28.75
27.95
27.89
26.37
23.76
24.66
25.33
26.48
25.33
27.13
61
19.36
FCF margin%
10.31
12.83
15.55
13.36
12.76
10.35
9.26
8.55
7.31
7.43
9.15
8.55
10.33
69
1.381
FCF / Net incomex
0.950
0.832
0.746
0.732
0.684
0.623
0.538
0.557
0.504
0.512
0.576
0.538
0.654
59
24.47
ROIC%
16.53
19.42
19.04
20.89
20.89
22.91
22.95
24.45
26.66
24.46
17.81
24.45
21.90
53
5.47
Return on equity%
4.81
3.36
5.90
7.87
9.06
11.78
13.80
11.43
10.63
13.05
10.04
11.78
9.85
65
4.71
Return on assets%
27.08
30.03
27.37
28.53
28.52
29.97
28.14
28.44
26.92
27.86
10.01
28.14
28.29
73
0.77
EPS¥
0.39
0.39
0.34
0.34
0.35
0.36
0.33
0.30
0.31
0.28
0.80
(4.94%)
(2.74%)
—
9.28
EPS growth%
12.99
15.54
12.66
10.26
10.13
10.64
11.09
11.42
10.80
8.47
12.08
10.80
10.95
91
0.66
Bookvalue per sh¥
2.49
2.81
3.19
3.17
3.59
3.98
4.04
4.61
4.45
4.80
1.55
6.01%
7.45%
—
1.01
FCF per share¥
1.68
1.79
2.17
2.53
2.57
2.55
2.71
2.76
3.16
3.80
0.32
8.12%
9.13%
—
1.40
Dividend per sh¥
1.68
1.64
1.78
2.03
2.18
2.39
2.65
3.06
3.07
3.52
1.49
9.98%
7.08%
—
20.38
Div yield (avg)%
20.66
22.91
24.05
25.93
28.87
25.96
26.68
26.25
28.63
28.33
12.38
26.68
26.11
22
12.03
Payout ratio%
3.95
6.46
7.67
8.47
9.84
9.77
7.54
10.10
12.67
11.95
16.34
10.10
9.12
48
398.6
Shares (diluted)M
456.4
442.9
445.1
455.7
429.6
464.3
491.3
460.5
497.3
478.2
408.4
2.16%
(0.28%)
10
2.87
Buyback yield%
4.07
2.05
2.25
3.96
6.84
4.77
4.69
5.67
3.64
2.82
11.51
4.69
4.01
77
0.329
D/E ratiox
1.285
1.438
1.423
1.679
1.948
2.272
2.254
2.441
2.460
2.405
0.170
2.405
2.101
12
0.738
Enterprise value¥B
1.212
1.085
0.968
0.970
1.032
0.888
0.881
0.763
0.776
0.753
0.929
(6.12%)
(4.18%)
51
0.620
LT debt¥B
2.118
2.481
2.832
3.168
3.658
3.448
3.372
3.421
3.658
3.535
1.394
(0.68%)
5.13%
19
Revenue
¥1.690B
0.10%
1.00×
Cost of revenue
¥1.107B
0.18%
1.01×
Operating expenses
¥326.8M
(0.70%)
0.92×
Goodwill & intangibles
16.52%
Spread over hurdle
(0.57%)