2.406
Revenue¥B
3.021
3.025
3.091
3.188
3.297
3.409
3.440
3.477
3.534
3.590
2.564
1.72%
1.81%
50
25.32
Revenue growth%
22.83
23.26
23.33
23.85
22.45
19.86
19.77
18.03
17.46
16.71
14.46
18.03
21.16
80
27.37
Gross margin%
17.91
20.65
23.47
20.74
21.08
19.77
20.11
18.40
16.38
14.63
17.95
18.40
19.94
14
19.06
Operating margin%
10.43
10.66
13.51
11.67
9.10
6.54
5.63
7.50
9.11
11.19
3.89
7.50
9.77
92
3.02
Net margin%
13.92
12.50
11.51
11.60
13.72
14.85
15.52
18.16
18.45
17.00
23.82
17.00
14.38
20
11.07
P/E ratio (avg)x
21.98
23.34
21.70
24.09
23.25
20.99
20.12
19.12
18.75
20.69
8.242
20.12
21.34
95
23.94
EV/EBITx
38.49
38.50
43.44
47.53
53.98
50.32
46.95
48.96
55.21
50.03
34.82
50.03
48.24
72
5.03
FCF yield (avg)%
7.56
4.83
5.54
6.16
4.04
1.86
3.16
3.71
1.83
3.34
20.92
3.16
3.87
62
5.81
FCF margin%
12.43
13.01
11.55
13.29
15.35
16.99
17.37
16.98
15.43
12.87
16.22
16.98
14.32
79
0.645
FCF / Net incomex
0.699
0.757
0.694
0.627
0.659
0.634
0.672
0.702
0.703
0.783
0.516
0.702
0.697
50
20.56
ROIC%
9.67
10.30
7.44
5.59
3.44
5.78
3.23
3.28
1.15
3.31
26.99
3.28
4.51
35
14.61
Return on equity%
0.40
2.44
1.59
1.32
0.40
0.40
0.40
0.40
2.97
0.60
20.85
0.40
0.50
42
24.46
Return on assets%
13.88
11.67
9.93
12.33
11.33
11.95
12.70
10.54
10.90
12.14
18.93
11.95
11.81
25
4.98
EPS¥
7.43
8.08
8.61
8.04
9.21
9.09
10.14
10.90
11.47
11.71
5.33
4.92%
6.03%
—
5.57
EPS growth%
17.21
19.10
21.22
20.46
19.86
20.94
23.74
26.27
27.15
29.68
29.50
26.27
21.08
85
2.23
Bookvalue per sh¥
2.33
2.41
2.83
2.81
2.99
2.85
3.06
3.26
3.20
3.31
5.83
2.07%
5.18%
—
5.71
FCF per share¥
3.37
3.20
3.46
3.48
3.77
3.43
3.00
2.62
2.74
2.78
3.43
(5.89%)
(1.74%)
—
6.01
Dividend per sh¥
3.90
3.88
4.19
4.55
4.64
4.73
4.72
5.19
5.72
6.67
3.58
7.51%
4.78%
—
9.84
Div yield (avg)%
16.22
17.65
14.78
14.72
16.17
14.58
11.79
13.61
13.63
12.80
8.69
13.61
14.65
75
25.64
Payout ratio%
12.59
10.73
11.89
9.00
6.34
6.21
3.89
5.19
4.09
3.69
29.12
4.09
6.27
61
239.6
Shares (diluted)M
286.1
280.3
273.4
308.2
294.4
325.9
330.3
337.4
373.3
390.8
234.2
5.83%
3.10%
47
10.25
Buyback yield%
31.02
33.49
35.90
34.68
31.86
31.74
34.36
37.13
37.14
39.10
3.09
37.13
34.52
25
0.602
D/E ratiox
1.401
1.420
1.654
1.639
1.725
2.020
2.013
2.338
2.553
2.708
1.091
2.338
1.869
51
0.569
Enterprise value¥B
2.688
2.596
2.278
2.168
2.113
1.913
1.722
1.586
1.517
1.358
0.189
(8.46%)
(5.75%)
36
1.664
LT debt¥B
2.687
2.808
2.880
3.491
3.919
4.566
4.671
5.213
5.090
5.423
2.089
6.71%
8.65%
23
Revenue
¥3.590B
1.81%
1.00×
Cost of revenue
¥2.087B
1.89%
1.01×
Operating expenses
¥688.0M
1.65%
0.98×
Spread over hurdle
18.04%