2.172
Revenue¥B
4.006
3.980
4.089
4.053
4.165
4.228
4.385
4.462
4.580
4.696
2.242
2.43%
1.66%
53
15.15
Revenue growth%
3.18
5.19
2.30
2.64
1.52
1.78
0.40
1.20
2.97
2.53
15.11
1.78
2.42
70
22.69
Gross margin%
26.46
27.27
27.23
25.96
23.03
24.88
22.19
21.03
21.21
19.09
4.57
21.21
23.95
77
5.08
Operating margin%
7.72
5.56
6.54
8.47
9.22
6.59
5.62
7.84
7.27
8.19
25.75
7.27
7.50
53
8.19
Net margin%
1.99
2.27
1.37
4.00
6.19
3.30
4.88
5.05
4.22
5.58
22.43
4.88
4.11
84
35.73
P/E ratio (avg)x
21.47
21.28
21.86
22.26
21.99
20.79
22.72
23.19
21.79
24.01
18.90
22.72
21.92
81
27.89
EV/EBITx
38.78
40.95
46.58
54.73
53.84
55.56
65.18
67.24
74.07
89.25
27.44
67.24
55.15
74
26.70
FCF yield (avg)%
13.79
14.60
17.41
16.74
15.51
13.46
12.44
11.83
13.26
10.88
15.29
12.44
13.63
92
20.98
FCF margin%
11.31
10.84
10.57
8.11
6.02
3.71
3.95
1.51
3.08
4.33
28.17
3.71
5.18
62
1.656
FCF / Net incomex
0.749
0.804
0.843
0.768
0.715
0.659
0.641
0.720
0.714
0.781
1.638
0.714
0.734
48
6.47
ROIC%
31.10
29.50
27.15
25.58
27.95
27.61
30.31
31.91
34.61
33.26
11.88
31.91
29.90
50
8.85
Return on equity%
25.59
24.45
23.67
24.35
21.42
23.56
23.22
24.80
22.15
25.13
21.27
23.56
24.01
19
17.63
Return on assets%
16.12
13.26
12.69
13.31
15.29
12.98
10.25
8.61
9.13
6.77
6.41
9.13
12.84
17
6.97
EPS¥
6.17
6.71
7.29
7.48
7.02
7.48
7.70
8.43
8.69
8.74
7.51
4.49%
4.12%
—
2.20
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.22
3.15
2.32
0.40
0.40
29.30
1.22
0.40
21
4.30
Bookvalue per sh¥
11.21
10.20
9.72
10.03
10.98
11.99
12.27
12.23
12.27
11.47
8.17
0.87%
0.29%
—
4.10
FCF per share¥
5.38
5.71
6.24
5.87
5.52
5.87
6.10
6.10
6.60
6.88
7.25
4.51%
2.02%
—
6.48
Dividend per sh¥
4.13
3.95
4.24
4.14
3.79
3.50
3.63
3.52
3.37
3.42
2.70
(2.01%)
(2.54%)
—
8.93
Div yield (avg)%
13.35
11.25
12.52
12.51
12.58
14.84
15.78
12.88
11.56
9.94
16.00
12.88
12.55
62
26.76
Payout ratio%
17.00
18.12
16.61
15.12
14.34
17.03
14.57
15.65
18.11
20.32
4.72
17.03
16.80
51
122.2
Shares (diluted)M
130.0
118.1
130.4
142.2
155.6
154.9
174.2
161.3
162.5
158.0
124.0
0.29%
1.49%
44
23.05
Buyback yield%
12.42
15.15
12.52
11.54
12.86
9.86
10.84
13.10
13.87
15.97
11.48
13.10
12.69
20
1.259
D/E ratiox
1.971
1.878
1.983
2.167
2.249
2.193
2.202
2.286
2.470
2.637
1.323
2.286
2.198
81
2.502
Enterprise value¥B
2.423
2.682
2.918
2.781
2.887
3.013
3.292
3.489
3.271
3.143
4.131
1.71%
3.26%
74
0.956
LT debt¥B
3.742
3.700
4.147
4.257
4.264
4.501
4.406
4.835
5.092
5.137
1.573
3.80%
4.26%
94
Revenue
¥4.696B
1.66%
1.00×
Cost of revenue
¥2.606B
1.20%
0.96×
Operating expenses
¥962.0M
2.45%
1.08×
Cash and investments
18.07%
Spread over hurdle
(4.39%)