2.392
Revenue¥B
2.870
2.936
2.918
3.022
3.076
3.131
3.154
3.206
3.216
3.232
2.537
1.00%
1.44%
50
22.70
Revenue growth%
8.39
8.12
10.02
7.96
10.92
8.43
9.08
7.17
4.29
4.23
2.39
7.17
8.26
31
19.07
Gross margin%
18.18
17.71
16.96
14.72
14.26
15.96
18.43
19.95
18.60
19.71
26.28
18.60
17.95
48
29.13
Operating margin%
0.49
0.40
3.24
1.22
3.52
5.76
6.90
5.78
3.81
1.67
18.99
5.76
3.38
50
3.41
Net margin%
19.41
19.37
18.47
21.42
18.77
21.50
24.29
22.28
21.59
18.98
12.41
21.59
20.42
57
29.50
P/E ratio (avg)x
23.50
24.72
26.65
26.12
25.60
23.78
20.62
22.23
20.61
21.32
30.93
21.32
23.64
31
32.41
EV/EBITx
53.83
63.26
69.44
70.53
74.36
86.22
86.44
89.24
102.5
104.7
28.70
89.24
80.29
69
12.72
FCF yield (avg)%
5.55
5.39
4.81
3.95
4.71
2.20
2.51
0.40
1.50
3.22
22.83
2.20
3.59
56
22.93
FCF margin%
4.87
3.76
4.32
2.30
0.87
0.40
1.82
0.40
0.40
3.34
8.32
0.40
2.06
76
1.544
FCF / Net incomex
2.421
2.668
2.936
3.448
3.430
3.565
4.087
4.683
4.595
5.301
0.983
4.595
3.507
76
23.29
ROIC%
0.40
0.40
3.35
4.95
3.86
1.93
1.70
2.87
0.86
1.72
24.36
1.72
1.83
42
23.58
Return on equity%
21.04
23.01
22.12
21.50
19.87
21.23
20.67
23.40
21.52
18.80
21.85
21.23
21.36
17
29.55
Return on assets%
21.84
22.92
20.69
21.14
22.79
23.18
22.97
22.38
21.26
20.64
27.91
22.38
22.11
8
2.12
EPS¥
4.34
3.78
3.46
3.20
3.38
3.26
2.99
2.73
2.91
2.80
2.32
(3.70%)
(4.09%)
—
18.68
EPS growth%
1.33
0.40
0.40
0.40
2.67
3.84
0.85
2.26
2.73
0.87
3.00
2.26
1.10
26
4.24
Bookvalue per sh¥
6.24
6.76
6.86
7.38
7.19
8.28
8.46
8.73
8.61
8.66
0.85
3.79%
4.91%
—
3.96
FCF per share¥
2.94
3.11
2.77
2.42
2.24
2.10
2.18
2.41
2.66
2.68
3.50
3.68%
(1.13%)
—
3.51
Dividend per sh¥
7.40
8.21
7.94
8.90
9.66
9.30
10.04
10.56
10.93
11.41
2.42
3.39%
5.20%
—
13.72
Div yield (avg)%
26.34
27.15
27.70
29.76
29.72
28.36
30.81
30.23
30.26
27.47
6.40
30.23
29.04
62
20.51
Payout ratio%
2.90
4.71
6.90
9.17
8.10
5.85
6.80
4.53
7.03
8.48
5.63
6.80
6.85
88
127.1
Shares (diluted)M
148.1
150.7
169.5
166.6
185.4
186.3
182.3
206.0
199.3
217.9
124.5
3.28%
3.61%
89
8.49
Buyback yield%
4.31
3.73
3.21
2.16
0.40
0.40
1.10
4.04
3.05
0.89
21.23
1.10
2.61
39
0.972
D/E ratiox
1.536
1.667
1.661
1.555
1.438
1.387
1.330
1.247
1.291
1.286
0.263
1.291
1.413
61
1.861
Enterprise value¥B
1.927
2.146
2.261
2.355
2.487
2.797
3.180
3.526
3.926
3.764
0.939
8.64%
5.97%
91
2.390
LT debt¥B
0.910
0.884
0.831
0.805
0.845
0.825
0.826
0.731
0.765
0.765
1.226
(1.96%)
(2.45%)
61
Revenue
¥3.232B
1.44%
1.00×
Cost of revenue
¥1.545B
1.55%
1.01×
Operating expenses
¥624.0M
1.93%
1.05×
Goodwill & intangibles
16.66%
Spread over hurdle
14.00%