3.022
Revenue¥B
3.681
3.698
3.723
3.872
3.989
4.031
4.185
4.292
4.392
4.603
3.297
2.91%
2.74%
56
25.71
Revenue growth%
19.79
18.01
18.11
20.21
18.01
21.01
20.59
18.64
19.51
19.51
26.08
19.51
19.51
57
4.82
Gross margin%
6.60
6.74
6.32
7.10
5.89
7.77
10.55
9.48
8.73
10.99
26.99
9.48
7.43
90
23.19
Operating margin%
2.44
3.55
2.78
3.04
1.47
2.52
2.18
1.13
0.40
3.02
8.86
2.18
2.48
52
12.42
Net margin%
4.77
6.94
5.84
3.72
2.28
2.42
0.49
2.57
4.84
5.51
15.42
2.57
4.24
25
20.21
P/E ratio (avg)x
65.27
62.90
67.41
79.38
94.31
103.3
107.8
112.7
125.2
130.4
23.22
112.7
98.78
75
30.64
EV/EBITx
14.82
16.22
16.37
15.53
16.75
17.93
18.27
18.38
18.12
17.57
19.11
18.12
17.16
94
25.08
FCF yield (avg)%
2.42
4.39
6.87
5.26
4.96
3.79
5.83
6.02
5.51
6.67
29.40
5.83
5.38
17
12.30
FCF margin%
5.81
6.73
4.24
3.53
2.45
0.40
0.40
0.40
0.40
3.13
29.28
0.40
2.79
42
1.294
FCF / Net incomex
1.580
1.658
1.845
1.750
1.751
1.849
2.069
2.317
2.501
2.299
0.529
2.299
1.847
52
13.02
ROIC%
4.95
7.25
9.75
9.93
7.95
9.46
8.15
7.39
7.90
6.18
9.00
7.90
7.93
32
24.45
Return on equity%
3.59
5.06
4.37
1.70
0.40
0.40
0.40
0.40
1.44
1.52
12.05
0.40
1.48
91
29.71
Return on assets%
11.80
10.68
9.00
10.15
7.35
7.92
8.64
10.57
7.87
7.99
16.23
7.99
8.82
68
0.93
EPS¥
1.50
1.64
1.75
1.66
1.55
1.46
1.49
1.58
1.69
1.83
0.97
3.39%
2.86%
—
28.80
EPS growth%
27.20
28.12
29.37
26.38
28.76
25.90
24.11
23.31
22.00
24.60
8.60
24.11
26.14
74
1.72
Bookvalue per sh¥
1.11
1.20
1.11
0.99
0.89
0.82
0.88
0.83
0.81
0.77
0.93
(3.03%)
(4.42%)
—
1.90
FCF per share¥
0.88
0.98
0.92
0.98
1.07
1.16
1.15
1.19
1.30
1.23
0.52
2.96%
3.13%
—
1.68
Dividend per sh¥
2.09
2.34
2.18
2.17
2.47
2.49
2.59
2.98
2.85
2.91
0.56
3.30%
3.97%
—
27.84
Div yield (avg)%
13.74
13.94
14.79
15.26
16.35
19.00
16.65
17.41
17.98
17.14
26.74
17.41
16.50
10
22.44
Payout ratio%
17.29
20.24
19.61
16.91
19.74
20.21
21.22
19.63
18.61
17.15
5.92
19.63
19.62
63
418.7
Shares (diluted)M
449.3
446.1
500.5
457.5
525.2
596.6
629.0
584.4
652.1
613.4
413.9
3.15%
4.60%
64
4.38
Buyback yield%
5.58
3.35
4.31
3.67
2.98
0.45
1.43
3.43
4.44
4.70
27.82
3.43
3.55
82
1.520
D/E ratiox
0.468
0.485
0.553
0.607
0.666
0.765
0.722
0.825
0.860
0.876
0.165
0.825
0.694
73
2.148
Enterprise value¥B
2.517
2.452
2.695
2.698
2.684
3.100
2.978
3.039
2.925
2.966
3.907
2.02%
3.41%
25
2.489
LT debt¥B
2.615
2.751
2.542
2.776
2.600
2.269
2.423
2.099
2.284
2.465
1.618
(1.06%)
(0.46%)
19
Revenue
¥4.603B
2.74%
1.00×
Cost of revenue
¥2.237B
2.40%
0.97×
Operating expenses
¥915.8M
3.48%
1.07×
Cash and investments
19.62%
Spread over hurdle
11.96%