1.284
Revenue¥B
2.137
2.225
2.275
2.300
2.405
2.437
2.495
2.548
2.605
2.628
1.312
1.78%
2.30%
89
26.63
Revenue growth%
17.10
19.84
18.47
16.00
13.64
16.38
14.74
14.41
11.57
10.16
20.73
14.41
15.37
29
29.17
Gross margin%
27.05
28.20
31.19
31.42
33.57
36.12
38.38
41.08
41.77
44.53
8.25
41.08
34.85
81
20.93
Operating margin%
26.84
23.95
26.32
23.91
23.18
24.61
23.95
22.02
24.29
26.05
20.46
24.29
24.12
58
27.98
Net margin%
14.50
14.02
12.77
12.49
14.29
16.26
17.19
20.17
20.18
19.00
11.53
19.00
15.38
52
16.46
P/E ratio (avg)x
57.29
59.81
66.08
77.22
87.05
88.81
88.17
85.58
97.42
106.9
13.31
88.81
86.32
50
30.98
EV/EBITx
41.16
41.58
42.44
39.07
39.57
43.24
47.51
50.50
51.66
56.01
9.075
50.50
42.84
27
17.71
FCF yield (avg)%
21.61
20.19
19.22
19.05
18.71
18.91
19.54
17.39
15.40
13.56
26.66
17.39
18.98
24
9.43
FCF margin%
15.12
17.86
19.46
17.76
19.40
18.84
17.25
16.75
15.03
16.48
25.27
16.75
17.50
17
0.255
FCF / Net incomex
0.808
0.727
0.719
0.628
0.532
0.481
0.515
0.439
0.406
0.426
1.737
0.439
0.524
54
26.51
ROIC%
28.22
27.18
28.12
26.05
23.98
21.28
21.40
19.47
19.55
22.54
15.16
21.28
23.26
81
18.84
Return on equity%
30.78
28.27
30.35
29.26
29.32
31.74
33.44
36.18
36.87
39.36
5.51
36.18
31.26
8
8.92
Return on assets%
3.17
0.40
3.05
4.84
7.58
9.26
6.66
7.98
8.83
10.89
6.99
8.83
7.12
75
1.20
EPS¥
5.45
6.25
6.41
7.42
8.15
7.97
8.37
8.55
8.75
10.33
1.28
4.85%
7.39%
—
16.31
EPS growth%
10.28
7.84
7.60
6.13
4.96
6.42
6.94
7.43
7.82
8.52
26.32
7.43
7.52
81
4.82
Bookvalue per sh¥
2.60
2.64
3.03
2.90
2.72
2.73
2.73
3.11
3.07
3.54
4.13
5.37%
2.98%
—
2.57
FCF per share¥
0.65
0.65
0.67
0.70
0.70
0.70
0.64
0.62
0.56
0.50
1.49
(6.37%)
(3.42%)
—
2.17
Dividend per sh¥
1.46
1.59
1.55
1.63
1.61
1.40
1.34
1.37
1.43
1.41
2.50
(2.67%)
0.21%
—
8.54
Div yield (avg)%
17.88
18.99
16.87
15.16
18.04
18.78
15.79
16.18
19.10
20.42
13.66
18.78
17.96
58
13.88
Payout ratio%
11.53
12.50
10.38
9.01
9.51
11.53
13.33
16.06
17.90
18.09
9.47
16.06
12.01
46
97.54
Shares (diluted)M
103.6
107.5
106.3
103.5
102.8
116.6
108.6
117.7
113.0
124.9
98.94
3.96%
3.25%
59
11.30
Buyback yield%
3.54
2.06
2.46
0.70
2.45
4.29
3.52
2.84
2.28
1.80
6.89
2.84
2.45
94
1.692
D/E ratiox
1.029
1.068
1.170
1.146
1.092
1.128
1.266
1.328
1.286
1.341
0.443
1.286
1.158
13
1.513
Enterprise value¥B
0.684
0.729
0.801
0.895
1.029
0.986
1.024
1.022
1.115
1.033
1.255
0.07%
4.77%
73
1.945
LT debt¥B
1.077
1.194
1.061
1.064
1.117
1.149
1.064
0.951
0.874
0.874
1.307
(4.78%)
(2.80%)
31
Revenue
¥2.628B
2.30%
1.00×
Cost of revenue
¥1.839B
2.30%
1.00×
Operating expenses
¥476.1M
2.23%
0.99×
Goodwill & intangibles
20.22%
Spread over hurdle
(8.05%)