2.407
Revenue¥B
4.343
4.466
4.520
4.700
4.710
4.746
4.859
5.041
5.164
5.126
2.517
1.71%
1.61%
94
17.77
Revenue growth%
17.58
17.82
17.79
19.09
19.26
16.48
19.32
20.25
18.45
18.67
21.83
18.67
18.56
6
28.45
Gross margin%
23.69
22.88
21.04
21.21
21.90
21.99
21.20
23.70
24.15
23.92
6.58
23.70
22.43
85
15.54
Operating margin%
8.92
10.16
11.83
9.73
8.13
7.07
8.85
8.19
10.55
11.72
27.79
8.85
9.33
49
6.63
Net margin%
11.35
12.71
12.41
13.99
16.85
14.31
16.56
17.14
17.44
17.40
27.75
17.14
15.44
57
19.29
P/E ratio (avg)x
23.06
21.91
21.02
21.93
23.75
25.36
25.86
28.84
30.87
31.45
25.66
28.84
24.55
45
31.78
EV/EBITx
22.94
20.25
18.56
16.99
16.85
17.26
18.61
16.39
16.97
16.88
16.16
16.97
17.12
83
17.65
FCF yield (avg)%
27.83
25.47
25.36
26.70
26.44
25.97
24.18
25.36
23.59
20.79
24.62
24.18
25.41
59
24.80
FCF margin%
11.33
10.46
9.74
9.83
10.11
13.01
11.67
14.51
11.64
11.38
10.17
11.67
11.35
84
1.562
FCF / Net incomex
1.505
1.386
1.404
1.485
1.545
1.447
1.326
1.453
1.383
1.272
0.815
1.383
1.425
60
6.76
ROIC%
11.74
9.87
11.27
12.78
10.87
11.54
10.94
9.63
11.41
9.57
27.29
10.94
11.10
65
21.64
Return on equity%
29.05
28.39
25.90
27.46
29.53
28.52
26.14
25.62
25.56
25.19
17.88
25.62
26.80
23
18.14
Return on assets%
20.04
20.96
19.38
16.86
18.14
19.25
19.94
17.74
20.12
19.67
9.07
19.67
19.52
58
2.71
EPS¥
3.06
3.02
3.06
3.31
2.97
3.19
3.50
3.37
3.46
3.12
2.93
0.94%
(0.77%)
—
8.70
EPS growth%
15.92
16.67
19.13
21.20
22.83
25.64
27.66
25.84
27.89
29.02
12.07
27.66
24.24
76
2.45
Bookvalue per sh¥
3.15
3.11
3.32
3.10
3.54
3.95
3.61
3.82
3.67
3.76
2.52
1.18%
1.88%
—
2.68
FCF per share¥
1.54
1.39
1.34
1.36
1.43
1.30
1.30
1.27
1.39
1.27
1.80
(2.41%)
(1.48%)
—
2.38
Dividend per sh¥
1.32
1.44
1.44
1.40
1.45
1.51
1.55
1.57
1.69
1.93
2.39
5.88%
4.88%
—
7.24
Div yield (avg)%
5.19
6.22
5.00
3.19
0.69
1.01
2.52
5.01
6.85
6.76
7.17
5.01
5.00
84
29.10
Payout ratio%
14.95
14.24
16.67
17.82
20.15
18.20
17.32
14.92
17.88
17.21
8.00
17.32
17.27
88
752.4
Shares (diluted)M
734.1
645.5
629.7
639.1
648.7
617.0
542.1
504.0
454.9
479.3
713.9
(5.87%)
(3.73%)
67
25.98
Buyback yield%
5.18
3.80
1.09
1.15
0.96
3.50
1.03
0.49
0.40
0.40
3.41
0.49
1.06
60
0.116
D/E ratiox
1.609
1.647
1.680
1.936
2.237
2.435
2.398
2.499
2.801
2.676
0.892
2.499
2.317
82
2.504
Enterprise value¥B
5.756
6.073
7.088
6.973
7.344
7.466
8.210
8.373
9.629
10.88
1.455
8.19%
6.85%
19
0.644
LT debt¥B
1.013
1.082
1.018
1.158
1.049
1.019
0.950
1.031
1.124
1.202
2.777
2.76%
2.40%
53
Revenue
¥5.126B
1.61%
1.00×
Cost of revenue
¥3.589B
1.61%
1.00×
Operating expenses
¥1.105B
1.92%
1.03×
Spread over hurdle
(7.28%)