2.584
Revenue¥B
3.559
3.641
3.721
3.679
3.718
3.699
3.711
3.716
3.780
3.745
2.790
0.15%
0.59%
51
6.97
Revenue growth%
13.60
15.82
18.32
15.65
16.25
14.96
14.89
12.36
14.43
15.88
9.94
14.89
15.31
94
17.30
Gross margin%
13.09
12.98
14.49
15.38
17.54
18.22
17.43
17.67
16.21
17.05
28.51
17.43
16.63
50
12.24
Operating margin%
2.85
3.37
2.12
2.63
2.02
0.40
0.40
0.40
0.40
0.40
14.55
0.40
1.21
41
9.23
Net margin%
27.62
29.06
28.52
28.12
28.09
30.73
32.30
31.88
29.30
26.91
24.33
30.73
28.79
49
28.02
P/E ratio (avg)x
21.90
19.59
20.05
21.74
19.79
20.18
18.57
17.23
18.09
15.78
25.77
18.09
19.69
10
7.578
EV/EBITx
6.077
5.949
5.805
6.208
5.388
5.148
4.484
4.472
4.674
4.551
10.52
4.551
5.268
19
20.67
FCF yield (avg)%
22.82
25.24
24.58
25.92
25.72
24.14
24.28
24.77
26.47
27.76
5.33
24.77
25.01
74
27.18
FCF margin%
24.86
22.73
20.76
19.04
18.04
17.97
20.04
17.23
16.69
14.80
26.66
17.23
18.54
77
0.727
FCF / Net incomex
1.080
1.117
1.113
1.239
1.255
1.268
1.206
1.060
1.080
1.033
0.752
1.080
1.115
87
28.09
ROIC%
5.12
5.59
2.90
0.40
0.40
1.42
0.99
3.50
4.69
6.92
7.45
3.50
3.20
40
12.48
Return on equity%
15.32
16.80
18.33
17.82
20.15
22.31
22.58
22.95
22.68
19.97
9.94
22.58
20.06
23
6.27
Return on assets%
18.50
18.40
20.34
17.41
19.57
17.72
16.10
13.74
15.06
16.88
14.06
16.10
17.57
10
0.77
EPS¥
1.31
1.37
1.28
1.38
1.35
1.52
1.68
1.90
2.06
2.39
0.84
12.07%
6.94%
—
17.81
EPS growth%
16.48
14.30
16.87
19.46
20.40
19.67
20.03
22.43
24.64
23.20
18.97
22.43
19.85
48
1.03
Bookvalue per sh¥
3.87
4.01
4.62
5.02
5.08
5.05
5.49
5.96
6.59
7.53
2.60
8.21%
8.36%
—
3.11
FCF per share¥
1.29
1.19
1.15
1.20
1.08
1.08
1.06
0.93
0.85
0.85
2.49
(4.69%)
(5.15%)
—
1.96
Dividend per sh¥
2.81
2.77
2.99
2.93
3.43
4.06
4.46
5.13
5.77
6.27
2.24
12.80%
8.14%
—
12.87
Div yield (avg)%
23.84
25.97
27.70
28.31
25.52
27.11
26.47
24.33
24.28
25.62
25.95
25.62
25.80
19
2.55
Payout ratio%
28.14
26.99
26.59
28.79
30.37
32.65
33.73
35.11
34.23
31.31
17.13
33.73
30.84
70
535.6
Shares (diluted)M
456.3
450.5
384.5
327.4
316.7
304.4
260.2
258.7
280.9
249.7
546.7
(4.64%)
(6.32%)
24
5.14
Buyback yield%
0.40
2.10
4.98
5.34
3.79
2.28
4.97
3.09
3.07
3.68
16.25
3.09
3.39
22
1.353
D/E ratiox
1.509
1.700
1.762
1.816
1.834
1.930
2.225
2.255
2.328
2.417
1.562
2.255
1.882
62
3.261
Enterprise value¥B
5.561
6.120
6.910
7.427
7.722
7.682
8.428
8.833
9.621
11.45
2.029
8.20%
7.21%
41
4.026
LT debt¥B
4.112
4.442
4.403
4.602
4.398
4.583
4.821
5.272
5.166
5.850
0.403
5.87%
2.88%
5
Revenue
¥3.745B
0.59%
1.00×
Cost of revenue
¥1.975B
0.70%
1.01×
Operating expenses
¥693.0M
0.10%
0.95×
Cash and investments
18.39%
Spread over hurdle
17.47%