1.324
Revenue¥B
2.721
2.791
2.889
2.953
2.993
3.035
3.166
3.328
3.403
3.512
1.386
3.24%
3.07%
79
17.76
Revenue growth%
9.81
11.05
10.62
13.51
15.81
16.49
16.86
17.54
14.59
15.58
23.75
16.49
15.09
81
22.10
Gross margin%
17.89
20.27
21.54
24.14
25.83
26.49
29.05
27.60
24.62
22.03
27.45
26.49
24.38
14
15.02
Operating margin%
0.91
3.10
1.11
3.98
2.18
1.47
0.40
0.40
3.36
4.50
14.97
1.47
1.83
83
27.60
Net margin%
6.01
5.78
6.53
7.88
9.07
10.40
12.45
11.86
9.40
8.47
23.77
10.40
8.77
88
20.59
P/E ratio (avg)x
28.28
29.36
29.55
32.29
30.66
30.92
30.35
29.64
29.59
27.24
26.83
29.64
29.61
6
10.90
EV/EBITx
14.49
15.71
16.35
17.11
20.54
20.63
23.61
24.70
23.85
23.24
29.95
23.61
20.59
52
28.45
FCF yield (avg)%
4.07
4.13
5.20
2.90
3.83
5.66
5.44
4.38
6.37
8.52
19.59
5.66
4.79
88
16.27
FCF margin%
3.14
3.43
1.38
0.40
1.84
2.18
2.75
0.40
0.40
0.40
22.25
0.40
1.61
55
1.623
FCF / Net incomex
1.793
1.664
1.656
1.839
2.058
2.032
1.955
2.227
2.325
2.532
1.371
2.227
1.994
76
9.39
ROIC%
36.26
38.69
37.88
38.54
37.85
38.71
39.03
38.04
35.68
35.10
29.57
38.04
37.96
83
6.52
Return on equity%
17.77
19.94
21.39
22.08
24.85
25.66
26.51
28.32
31.18
29.58
2.72
28.32
25.25
32
29.27
Return on assets%
18.07
17.85
18.30
17.37
15.90
13.19
10.96
10.38
9.69
7.04
22.37
10.38
14.55
88
1.76
EPS¥
0.81
0.80
0.77
0.70
0.75
0.81
0.80
0.87
0.89
0.86
1.90
2.80%
(0.25%)
—
7.07
EPS growth%
5.78
8.45
8.89
11.76
11.50
9.86
9.54
6.69
9.68
8.67
13.46
9.54
9.22
24
2.08
Bookvalue per sh¥
0.54
0.53
0.49
0.51
0.55
0.50
0.44
0.41
0.37
0.40
1.90
(6.30%)
(3.73%)
—
1.45
FCF per share¥
2.23
2.21
2.35
2.29
2.27
1.99
1.85
1.81
1.75
1.54
2.49
(7.53%)
(4.36%)
—
1.50
Dividend per sh¥
3.40
3.50
3.72
3.49
3.63
3.87
4.08
4.27
4.14
4.56
1.60
4.67%
3.49%
—
25.06
Div yield (avg)%
12.56
13.47
12.64
12.71
14.85
13.84
14.13
11.71
12.74
11.87
2.11
12.74
12.73
34
19.22
Payout ratio%
11.71
9.23
9.50
10.60
11.49
13.81
12.38
11.55
12.54
10.98
19.97
12.38
11.52
44
846.8
Shares (diluted)M
711.9
706.9
766.9
772.9
747.3
785.8
682.2
608.2
602.3
650.8
845.6
(2.73%)
(2.15%)
92
14.43
Buyback yield%
21.54
23.09
25.77
24.28
25.89
27.17
25.62
23.06
21.89
19.72
16.20
23.06
23.68
71
1.000
D/E ratiox
1.275
1.253
1.247
1.224
1.072
1.137
1.131
1.087
1.071
1.075
1.585
1.087
1.134
11
3.357
Enterprise value¥B
2.643
2.854
2.816
2.891
2.793
2.924
2.811
2.551
2.840
3.188
1.264
2.68%
2.01%
35
2.236
LT debt¥B
1.654
1.844
2.041
2.196
2.196
2.042
1.799
1.642
1.515
1.555
3.602
(6.67%)
(0.18%)
79
Revenue
¥3.512B
3.07%
1.00×
Cost of revenue
¥2.014B
3.32%
1.03×
Operating expenses
¥571.6M
2.61%
0.96×
Goodwill & intangibles
13.77%
Spread over hurdle
15.71%