2.309
Revenue¥B
2.169
2.204
2.246
2.282
2.327
2.335
2.332
2.311
2.257
2.234
2.463
(0.82%)
0.07%
49
4.99
Revenue growth%
7.94
9.73
8.12
8.68
11.36
11.85
10.21
12.31
12.77
12.78
12.50
12.31
10.78
78
13.59
Gross margin%
10.62
8.99
9.74
9.49
10.22
9.52
11.57
10.62
11.55
13.84
19.46
11.55
10.42
61
12.85
Operating margin%
12.09
12.38
12.27
14.25
12.31
10.62
10.98
11.09
12.55
13.76
7.44
11.09
12.29
52
24.86
Net margin%
28.56
27.69
26.89
27.14
24.30
23.89
24.03
23.75
23.14
25.46
11.39
23.89
24.88
52
16.65
P/E ratio (avg)x
29.88
35.49
41.79
50.38
53.24
52.40
52.22
52.65
54.99
58.39
21.85
52.65
52.31
8
23.09
EV/EBITx
30.70
31.82
31.52
34.12
38.87
45.62
46.49
48.55
49.98
56.54
11.67
48.55
42.24
88
24.26
FCF yield (avg)%
5.21
6.83
6.46
7.04
9.18
6.82
5.04
2.84
0.40
3.08
19.45
3.08
5.84
83
19.85
FCF margin%
30.48
32.24
30.88
28.47
28.30
30.05
32.04
30.34
27.39
26.15
14.62
30.05
30.19
89
1.439
FCF / Net incomex
0.913
0.987
0.981
0.942
1.058
1.047
1.129
1.318
1.543
1.487
1.029
1.318
1.053
46
17.06
ROIC%
14.29
11.62
9.56
9.29
11.85
10.25
9.90
9.07
9.91
9.14
22.99
9.90
9.91
11
16.25
Return on equity%
23.30
20.95
23.43
20.62
20.23
18.63
17.49
20.04
20.00
20.05
10.11
20.00
20.14
88
19.96
Return on assets%
21.57
21.35
19.45
19.52
16.58
18.38
16.12
18.11
20.65
19.35
29.24
18.38
19.40
61
2.20
EPS¥
6.32
6.56
6.87
7.14
7.44
8.85
8.55
9.17
10.65
12.79
2.30
11.45%
8.98%
—
24.71
EPS growth%
5.97
7.41
4.55
2.75
0.46
1.63
4.09
1.62
1.42
0.40
10.69
1.62
2.19
75
0.61
Bookvalue per sh¥
3.32
3.63
3.60
4.12
4.27
4.84
5.30
5.39
6.05
6.44
2.29
8.57%
7.09%
—
2.88
FCF per share¥
2.11
2.19
2.61
2.62
3.04
3.21
3.75
4.32
4.50
5.06
2.64
10.71%
9.61%
—
3.54
Dividend per sh¥
2.64
2.96
2.92
3.01
3.15
3.24
2.98
2.82
2.88
2.75
3.52
(2.64%)
0.40%
—
9.71
Div yield (avg)%
22.96
23.21
22.54
20.37
21.56
24.40
27.25
25.43
26.62
27.66
6.35
26.62
23.80
49
9.16
Payout ratio%
9.86
8.38
9.80
10.41
11.42
12.61
13.66
13.81
15.28
17.28
26.34
13.81
12.02
88
404.4
Shares (diluted)M
601.6
645.1
711.1
671.6
641.5
731.5
747.9
848.6
949.1
927.4
404.8
7.65%
4.19%
76
3.38
Buyback yield%
24.15
23.99
25.49
23.39
24.09
26.92
27.26
29.61
28.76
26.13
26.43
27.26
25.81
69
1.498
D/E ratiox
0.693
0.646
0.591
0.609
0.595
0.527
0.526
0.511
0.479
0.464
1.556
0.511
0.559
94
1.113
Enterprise value¥B
1.137
1.238
1.185
1.169
1.169
1.301
1.438
1.509
1.509
1.398
1.582
3.65%
1.20%
36
1.139
LT debt¥B
0.947
1.019
1.131
1.275
1.393
1.409
1.356
1.432
1.520
1.753
1.572
4.70%
6.95%
5
Revenue
¥2.234B
0.07%
1.00×
Cost of revenue
¥1.329B
0.18%
1.01×
Operating expenses
¥229.2M
0.32%
1.03×
Spread over hurdle
(4.97%)