2.426
Revenue¥B
1.980
2.026
2.094
2.187
2.266
2.276
2.344
2.415
2.479
2.530
2.692
2.23%
2.84%
13
22.37
Revenue growth%
32.93
34.84
33.23
30.55
31.03
29.68
30.88
28.43
27.64
25.44
22.74
28.43
30.71
16
26.82
Gross margin%
6.40
5.14
2.89
3.37
1.05
3.94
6.66
6.33
3.66
5.73
28.23
5.73
4.54
16
15.40
Operating margin%
11.17
10.72
11.57
12.11
11.97
9.01
7.33
8.71
10.15
11.45
25.67
9.01
10.95
59
4.39
Net margin%
17.92
17.64
16.55
13.66
11.98
11.97
13.91
11.41
12.02
13.67
23.66
12.02
13.66
72
9.396
P/E ratio (avg)x
32.87
30.52
30.47
33.64
35.31
31.43
34.27
31.01
29.10
30.13
21.54
31.01
31.22
9
25.98
EV/EBITx
14.18
14.61
15.44
16.75
19.77
21.13
20.53
24.19
27.91
27.36
26.43
24.19
20.15
41
28.35
FCF yield (avg)%
13.65
16.41
18.67
19.35
21.10
18.10
15.22
16.58
19.51
19.29
24.78
18.10
18.38
55
4.99
FCF margin%
13.31
11.66
12.31
12.44
10.55
9.98
8.40
7.27
9.52
8.16
12.05
8.40
10.27
51
1.614
FCF / Net incomex
0.892
0.970
0.988
1.169
1.260
1.336
1.479
1.758
1.838
1.992
1.698
1.758
1.298
77
19.53
ROIC%
9.09
11.45
9.98
12.96
14.78
15.86
16.34
13.76
12.65
10.38
4.52
13.76
12.80
25
16.66
Return on equity%
8.51
10.20
7.76
7.17
7.54
4.61
2.13
0.99
0.40
0.40
29.09
0.99
5.89
31
4.17
Return on assets%
8.90
7.58
9.00
11.02
8.26
8.43
11.36
9.48
10.36
8.98
28.10
9.48
8.99
82
3.43
EPS¥
2.41
2.06
1.97
1.82
1.59
1.64
1.72
1.59
1.72
1.86
3.66
3.19%
(3.64%)
—
28.86
EPS growth%
7.14
7.03
5.80
5.27
7.70
9.74
9.19
6.57
6.20
7.23
13.11
7.23
7.09
78
3.31
Bookvalue per sh¥
2.20
2.28
2.14
2.22
2.12
2.10
1.92
2.01
2.24
2.25
1.15
1.21%
0.97%
—
1.19
FCF per share¥
1.34
1.40
1.28
1.30
1.20
1.02
1.05
0.95
0.85
0.87
2.44
(6.11%)
(4.88%)
—
3.80
Dividend per sh¥
2.42
2.60
2.81
2.83
3.15
2.84
2.51
2.63
2.67
2.94
3.48
(1.37%)
1.34%
—
20.73
Div yield (avg)%
29.87
27.55
30.22
32.94
33.19
32.83
29.91
27.55
27.73
26.59
2.09
27.73
29.89
45
14.33
Payout ratio%
6.55
8.94
9.45
9.38
6.89
8.27
10.50
10.13
9.54
10.04
13.36
10.04
9.42
73
643.1
Shares (diluted)M
811.0
855.3
843.3
763.3
697.2
729.9
678.3
667.8
620.3
673.3
652.2
(0.69%)
(1.99%)
17
22.24
Buyback yield%
2.88
0.71
3.14
0.96
0.40
0.40
0.40
0.40
0.93
1.27
19.97
0.40
0.82
18
1.756
D/E ratiox
2.121
2.311
2.313
2.072
2.177
2.204
2.217
2.136
2.051
2.249
1.054
2.204
2.191
53
0.214
Enterprise value¥B
0.841
0.767
0.789
0.719
0.754
0.743
0.783
0.694
0.713
0.678
1.332
(2.11%)
(1.73%)
27
0.968
LT debt¥B
1.408
1.496
1.444
1.494
1.407
1.459
1.438
1.288
1.233
1.116
1.894
(4.53%)
(1.52%)
93
Revenue
¥2.530B
2.84%
1.00×
Cost of revenue
¥1.241B
2.71%
0.99×
Operating expenses
¥414.5M
2.54%
0.97×
Cash and investments
15.69%
Spread over hurdle
10.48%