1.970
Revenue¥B
1.007
1.071
1.146
1.241
1.319
1.405
1.505
1.587
1.692
1.803
2.192
6.46%
6.50%
70
2.59
Revenue growth%
12.21
15.10
17.66
16.48
16.10
13.68
15.16
12.59
14.66
13.16
10.60
13.68
14.88
77
19.24
Gross margin%
4.80
2.85
5.79
3.35
4.46
7.14
5.10
7.86
5.76
7.05
27.93
7.05
5.43
13
11.30
Operating margin%
28.61
27.55
27.52
30.17
30.77
28.93
31.07
33.43
33.50
33.86
9.94
33.43
30.47
31
17.35
Net margin%
23.82
23.74
26.64
25.52
22.76
25.49
24.46
22.15
21.03
22.18
7.88
22.18
23.78
66
29.15
P/E ratio (avg)x
12.23
13.31
14.60
13.20
12.74
11.88
11.83
11.45
12.55
13.20
35.26
11.88
12.64
44
25.62
EV/EBITx
19.92
18.96
19.77
19.89
21.01
22.93
25.17
27.54
25.92
28.45
9.150
25.92
21.97
59
26.15
FCF yield (avg)%
20.72
22.82
21.53
20.06
21.22
19.25
20.46
17.81
16.89
16.27
25.22
17.81
20.26
67
5.16
FCF margin%
26.81
27.65
30.35
30.09
29.24
27.22
25.69
25.83
25.97
24.14
15.46
25.83
27.02
66
0.377
FCF / Net incomex
0.213
0.238
0.286
0.324
0.358
0.366
0.437
0.426
0.414
0.463
1.760
0.426
0.362
23
12.37
ROIC%
20.08
17.09
16.42
18.03
17.49
16.86
18.35
19.44
16.80
16.22
20.59
16.86
17.29
42
7.25
Return on equity%
5.21
3.86
4.45
5.24
5.83
4.35
2.32
1.84
0.53
0.40
12.36
1.84
4.11
6
28.38
Return on assets%
18.17
19.77
19.95
20.01
18.09
15.25
17.70
17.47
19.99
22.91
14.75
17.70
18.97
25
0.29
EPS¥
1.15
1.16
1.10
1.18
1.18
1.21
1.18
1.14
1.24
1.16
0.31
(0.45%)
0.77%
—
23.00
EPS growth%
27.66
29.25
31.55
33.90
35.53
37.30
34.73
37.17
39.29
38.56
27.12
37.30
35.13
86
1.19
Bookvalue per sh¥
1.46
1.42
1.45
1.44
1.35
1.36
1.40
1.56
1.57
1.64
1.37
3.86%
1.13%
—
1.43
FCF per share¥
0.70
0.63
0.59
0.62
0.55
0.50
0.51
0.49
0.49
0.49
0.39
(2.33%)
(4.40%)
—
0.83
Dividend per sh¥
1.18
1.15
1.11
1.25
1.25
1.39
1.54
1.72
1.74
2.00
0.50
9.81%
6.78%
—
2.64
Div yield (avg)%
22.42
21.98
23.97
23.80
24.10
26.99
28.54
27.67
25.19
24.01
19.06
26.99
24.06
73
2.76
Payout ratio%
11.57
12.44
12.38
12.53
10.31
12.92
11.22
9.42
6.80
8.51
11.99
9.42
11.40
61
630.4
Shares (diluted)M
815.4
804.4
853.8
876.1
808.7
820.8
852.5
799.1
831.7
772.5
603.0
(0.91%)
(0.44%)
41
22.31
Buyback yield%
3.20
4.22
4.92
3.61
0.97
1.79
1.87
1.55
1.50
2.31
8.22
1.79
2.09
14
1.082
D/E ratiox
1.862
2.126
2.229
2.407
2.519
2.829
3.119
2.821
2.982
3.006
0.365
2.982
2.670
73
0.953
Enterprise value¥B
0.985
1.034
1.054
0.997
1.069
1.149
0.994
0.912
0.794
0.798
0.616
(5.68%)
(2.90%)
5
0.774
LT debt¥B
1.436
1.359
1.279
1.377
1.351
1.309
1.334
1.233
1.177
1.138
2.132
(3.38%)
(2.66%)
79
Revenue
¥1.803B
6.50%
1.00×
Cost of revenue
¥1.225B
6.28%
0.98×
Operating expenses
¥424.3M
7.40%
1.09×
Goodwill & intangibles
14.49%
Spread over hurdle
(8.25%)