1.143
Revenue¥B
3.490
3.435
3.414
3.423
3.345
3.298
3.238
3.254
3.254
3.253
1.228
(0.55%)
(0.64%)
53
18.10
Revenue growth%
22.30
24.66
25.06
24.05
26.18
25.80
23.40
21.06
22.68
25.00
12.82
23.40
24.35
88
17.27
Gross margin%
1.64
0.86
2.86
2.98
0.40
3.03
1.72
0.43
1.41
0.40
2.81
1.41
1.53
61
6.01
Operating margin%
28.27
25.44
25.88
27.52
27.84
25.54
22.85
24.38
26.75
28.17
14.73
25.54
26.31
7
8.37
Net margin%
23.00
23.72
26.19
23.75
22.60
24.34
23.49
23.78
24.45
21.74
15.90
23.78
23.74
49
29.54
P/E ratio (avg)x
16.10
14.61
13.60
11.85
12.04
12.24
11.71
12.59
11.66
11.32
11.15
11.71
12.14
17
20.22
EV/EBITx
49.09
53.48
56.86
55.26
65.34
77.13
83.39
88.37
96.67
111.2
11.12
88.37
71.24
40
13.58
FCF yield (avg)%
22.34
20.19
20.37
19.32
22.21
22.32
20.33
22.50
25.45
28.32
23.91
22.50
22.27
82
11.24
FCF margin%
16.98
18.13
17.40
19.29
19.33
16.85
15.56
18.38
18.84
16.26
29.92
16.85
17.77
56
1.651
FCF / Net incomex
0.138
0.149
0.138
0.133
0.147
0.150
0.162
0.146
0.161
0.145
0.399
0.150
0.146
51
25.87
ROIC%
2.23
4.34
5.06
7.12
9.70
8.90
7.41
5.26
4.11
5.48
17.40
5.48
5.37
36
4.54
Return on equity%
4.11
4.96
4.55
6.03
8.73
5.86
6.02
8.33
8.14
9.11
26.83
8.14
6.02
19
21.73
Return on assets%
10.47
11.76
9.76
8.87
8.00
8.59
5.79
4.89
3.96
3.24
21.13
4.89
8.30
29
2.14
EPS¥
3.51
3.61
3.35
3.35
2.97
3.20
2.95
2.98
2.86
2.57
2.28
(2.86%)
(3.34%)
—
26.66
EPS growth%
3.89
3.05
2.75
5.36
3.73
0.86
3.40
4.76
4.94
7.88
6.97
4.76
3.81
59
0.94
Bookvalue per sh¥
3.28
3.81
4.42
4.78
4.75
4.78
5.45
6.28
6.11
7.00
1.99
8.06%
8.54%
—
1.95
FCF per share¥
1.95
1.97
1.83
1.92
1.90
1.84
2.05
2.18
2.37
2.17
1.71
2.74%
2.38%
—
1.63
Dividend per sh¥
4.39
4.58
4.79
5.28
5.16
5.75
6.57
6.86
7.69
7.80
1.93
8.61%
7.09%
—
16.29
Div yield (avg)%
4.34
6.97
6.97
8.07
5.08
2.89
1.86
1.88
0.40
1.33
8.92
1.86
3.62
5
24.44
Payout ratio%
23.77
24.80
24.25
26.76
25.94
27.81
26.41
25.66
23.97
22.23
8.49
25.66
25.23
28
1.016
Shares (diluted)B
1.355
1.549
1.687
1.702
1.869
2.205
2.316
2.661
3.044
3.488
0.978
13.29%
11.58%
86
23.84
Buyback yield%
16.77
19.14
19.66
17.83
16.60
19.45
18.12
19.35
16.47
15.53
7.11
18.12
17.98
17
1.154
D/E ratiox
0.893
0.919
0.823
0.854
0.893
0.858
0.886
0.859
0.770
0.711
0.753
0.858
0.858
23
1.369
Enterprise value¥B
3.136
3.571
3.280
3.419
3.757
4.050
4.616
4.998
5.476
5.239
1.411
6.87%
6.64%
26
1.759
LT debt¥B
2.780
2.996
2.915
3.021
3.275
3.495
3.875
4.551
5.424
6.027
0.562
12.97%
9.63%
51
Revenue
¥3.253B
(0.64%)
1.00×
Cost of revenue
¥1.919B
(0.70%)
0.99×
Operating expenses
¥430.3M
0.30%
1.10×
Cash and investments
20.62%
Spread over hurdle
12.59%