0.873
Revenue¥B
4.061
4.284
4.551
4.780
4.948
5.036
5.165
5.288
5.570
5.681
0.949
2.80%
3.68%
18
3.06
Revenue growth%
5.16
5.89
6.61
6.66
8.85
7.22
4.51
4.86
4.57
2.65
23.12
4.57
5.52
23
20.55
Gross margin%
10.54
9.09
9.71
9.08
9.71
10.64
11.38
11.75
10.66
12.42
14.75
11.38
10.59
9
22.90
Operating margin%
29.35
28.66
27.09
27.87
26.94
24.24
26.41
28.85
28.84
31.16
11.88
28.84
28.27
17
21.55
Net margin%
13.16
13.62
15.98
17.40
16.34
13.40
15.90
17.12
14.14
12.49
12.89
14.14
15.02
8
9.517
P/E ratio (avg)x
17.58
16.83
16.56
18.26
19.13
20.28
23.80
25.59
28.55
30.00
24.66
25.59
19.70
50
30.66
EV/EBITx
16.85
17.43
18.85
17.74
18.21
20.29
20.03
19.61
20.37
21.28
32.25
20.29
19.23
72
27.46
FCF yield (avg)%
4.24
1.71
3.91
5.87
3.67
4.15
1.32
0.40
1.67
0.40
25.84
1.32
2.69
20
16.47
FCF margin%
8.88
6.73
7.78
9.00
11.30
10.68
12.61
10.79
8.60
11.54
11.93
10.79
9.84
22
0.574
FCF / Net incomex
1.831
1.904
2.229
2.409
2.384
2.744
2.778
2.905
2.814
2.711
0.643
2.778
2.560
72
29.39
ROIC%
18.16
16.68
13.89
13.49
11.73
11.26
10.90
13.51
13.04
14.98
12.03
13.04
13.50
77
24.07
Return on equity%
6.66
7.68
6.30
5.05
4.43
3.28
4.55
6.52
8.31
8.21
12.61
6.52
6.41
24
5.99
Return on assets%
0.40
3.36
2.19
0.40
0.77
0.40
0.51
3.32
6.14
8.06
4.07
3.32
1.48
19
0.71
EPS¥
1.53
1.59
1.69
1.84
2.22
2.23
2.30
2.77
3.29
3.34
0.77
8.57%
8.37%
—
28.39
EPS growth%
20.13
17.74
18.15
17.50
15.22
17.62
16.65
17.34
17.24
18.49
24.25
17.34
17.56
9
0.87
Bookvalue per sh¥
0.86
0.84
0.88
0.79
0.75
0.67
0.69
0.62
0.60
0.52
1.32
(6.80%)
(5.65%)
—
1.54
FCF per share¥
1.95
2.06
2.11
2.30
2.59
2.80
2.85
3.06
2.84
2.70
1.38
0.81%
2.89%
—
0.73
Dividend per sh¥
1.43
1.32
1.35
1.36
1.29
1.44
1.51
1.45
1.56
1.47
1.11
2.69%
1.13%
—
16.50
Div yield (avg)%
5.74
5.94
3.56
1.46
4.30
3.60
5.43
8.32
5.80
7.65
7.13
5.80
5.58
92
23.21
Payout ratio%
17.79
16.13
13.98
16.54
19.23
19.41
18.76
20.84
22.02
20.68
4.72
20.68
18.99
74
891.0
Shares (diluted)M
807.6
736.4
772.2
711.8
730.0
744.0
797.3
728.1
700.0
712.6
885.1
(0.48%)
(1.76%)
62
2.54
Buyback yield%
9.60
12.59
14.59
12.47
9.84
9.08
8.99
6.76
8.38
8.14
22.26
8.38
9.34
11
0.819
D/E ratiox
0.415
0.361
0.339
0.364
0.380
0.357
0.361
0.345
0.377
0.403
0.644
0.361
0.363
53
1.631
Enterprise value¥B
0.753
0.757
0.820
0.749
0.840
0.894
0.938
0.924
0.850
0.811
2.719
(0.69%)
1.53%
47
1.711
LT debt¥B
3.447
3.073
3.066
3.328
2.979
2.886
3.117
3.459
3.258
3.362
1.148
2.45%
(1.35%)
79
Revenue
¥5.681B
3.68%
1.00×
Cost of revenue
¥2.791B
3.71%
1.00×
Operating expenses
¥1.315B
3.65%
1.00×
Spread over hurdle
10.32%