1.368
Revenue¥B
2.562
2.631
2.629
2.709
2.778
2.801
2.757
2.780
2.850
2.802
1.477
0.17%
1.08%
88
12.71
Revenue growth%
2.07
3.24
2.85
2.17
2.57
1.93
4.14
2.03
2.26
1.92
27.67
2.03
2.21
35
25.96
Gross margin%
18.20
18.92
16.50
18.30
20.94
18.97
18.27
18.37
18.36
15.66
18.81
18.36
18.33
55
11.88
Operating margin%
13.88
14.90
14.58
17.31
15.31
14.90
14.02
15.81
16.25
17.69
6.69
15.81
15.10
58
2.03
Net margin%
28.26
27.14
25.76
27.85
28.48
27.82
27.43
27.16
29.75
28.31
20.89
27.82
27.83
85
18.52
P/E ratio (avg)x
13.15
14.93
16.39
16.59
17.01
17.71
21.03
23.06
27.18
29.70
16.10
23.06
17.36
30
21.37
EV/EBITx
26.17
24.30
21.55
23.03
23.66
24.58
24.36
24.95
23.88
25.90
25.58
24.58
24.33
77
15.35
FCF yield (avg)%
6.51
7.92
8.00
6.41
8.36
6.56
3.94
2.29
0.40
0.40
11.12
2.29
6.46
50
25.79
FCF margin%
0.40
0.40
1.25
0.40
2.74
5.40
4.49
6.66
7.03
9.36
11.28
6.66
3.61
58
1.744
FCF / Net incomex
1.283
1.162
1.021
0.934
0.924
0.832
0.743
0.764
0.784
0.788
0.768
0.784
0.878
79
15.15
ROIC%
10.57
8.36
10.74
9.08
11.64
9.37
9.82
7.94
6.07
4.55
11.78
7.94
9.23
13
14.60
Return on equity%
27.68
26.43
28.86
28.83
27.87
27.50
29.64
31.39
32.49
33.25
3.19
31.39
28.84
29
13.01
Return on assets%
19.67
22.03
21.17
22.55
20.55
22.08
19.15
16.87
15.07
14.15
18.69
16.87
20.11
8
2.03
EPS¥
4.23
4.36
4.73
4.36
4.05
4.14
3.67
3.67
3.30
3.01
2.22
(5.76%)
(2.97%)
—
13.68
EPS growth%
23.08
21.17
18.27
20.49
20.93
21.66
22.51
20.68
18.22
15.68
24.59
20.68
20.80
41
0.84
Bookvalue per sh¥
8.01
8.46
8.13
8.57
9.38
9.41
10.82
10.21
11.13
12.29
1.36
5.56%
5.02%
—
3.81
FCF per share¥
2.08
2.32
2.69
2.84
2.94
3.33
3.23
3.22
3.80
3.80
1.70
5.27%
7.39%
—
3.22
Dividend per sh¥
4.54
4.24
3.98
3.93
3.69
3.57
3.76
3.33
3.58
3.13
6.00
(3.27%)
(5.25%)
—
17.94
Div yield (avg)%
14.23
15.52
18.40
20.87
18.90
19.65
20.79
18.98
16.87
15.76
25.03
18.98
18.65
17
17.62
Payout ratio%
10.69
13.04
13.28
15.68
12.83
11.02
8.74
10.39
10.17
9.57
29.56
10.17
10.85
44
219.2
Shares (diluted)M
303.9
315.3
374.3
435.8
427.5
433.4
424.7
461.2
461.4
460.8
226.3
1.51%
5.17%
6
23.75
Buyback yield%
2.34
3.17
2.29
0.40
0.40
2.74
5.49
5.20
8.07
10.36
11.75
5.49
2.96
8
0.593
D/E ratiox
1.286
1.364
1.569
1.461
1.392
1.491
1.507
1.434
1.426
1.584
0.913
1.491
1.448
46
2.622
Enterprise value¥B
4.057
4.412
5.259
5.918
6.260
6.092
7.206
7.844
8.160
8.471
0.801
6.24%
9.26%
18
0.697
LT debt¥B
1.090
1.252
1.399
1.616
1.903
2.037
1.913
1.950
2.142
2.275
2.750
3.63%
8.06%
14
Revenue
¥2.802B
1.08%
1.00×
Cost of revenue
¥1.961B
1.08%
1.00×
Operating expenses
¥537.7M
0.93%
0.99×
Cash and investments
18.52%
Spread over hurdle
(0.91%)