2.872
Revenue¥B
4.451
4.455
4.466
4.593
4.642
4.812
4.952
5.025
5.074
5.096
3.105
1.88%
1.55%
46
6.80
Revenue growth%
3.90
1.73
0.40
1.27
0.61
1.43
1.53
2.29
0.79
3.39
22.19
1.53
1.48
81
26.37
Gross margin%
27.51
25.43
24.52
24.71
22.50
23.72
26.54
29.01
30.27
28.66
18.59
28.66
25.98
80
20.56
Operating margin%
13.86
12.62
14.72
16.12
14.22
12.71
12.45
14.17
14.16
12.64
29.41
12.71
14.01
36
6.60
Net margin%
12.18
14.80
12.61
14.37
16.68
17.49
18.34
21.03
23.03
20.06
12.74
20.06
17.09
20
36.34
P/E ratio (avg)x
14.77
14.41
14.97
15.26
15.72
18.25
18.53
19.67
22.70
25.68
18.58
19.67
16.98
88
36.74
EV/EBITx
42.77
48.41
43.94
42.55
40.33
40.20
38.29
35.97
33.81
34.90
29.18
35.97
40.26
52
3.63
FCF yield (avg)%
4.96
2.68
3.79
3.73
2.60
0.92
0.40
0.44
0.40
0.40
2.81
0.40
1.76
82
2.94
FCF margin%
7.52
8.19
5.26
7.92
6.75
5.96
8.31
6.64
9.07
10.91
18.05
8.31
7.72
20
0.537
FCF / Net incomex
0.373
0.422
0.455
0.525
0.546
0.609
0.589
0.593
0.613
0.671
0.438
0.609
0.568
17
2.12
ROIC%
6.27
4.35
2.63
4.27
1.88
0.40
2.56
5.01
3.63
3.07
11.29
3.07
3.35
7
23.20
Return on equity%
19.82
20.36
20.53
18.78
20.13
21.59
22.79
24.32
25.74
28.74
10.33
24.32
21.06
61
29.62
Return on assets%
24.40
23.10
25.66
26.67
24.71
25.01
27.82
27.65
29.45
28.88
17.06
27.82
26.17
50
30.07
EPS¥
34.86
37.82
43.57
44.00
41.28
46.65
48.76
56.52
57.96
57.13
32.91
6.71%
6.55%
—
4.02
EPS growth%
23.19
26.19
28.87
30.88
31.34
30.14
31.95
30.31
30.88
28.49
29.84
30.31
30.23
45
50.19
Bookvalue per sh¥
8.76
9.81
10.70
10.91
11.61
11.34
10.75
11.98
12.62
12.78
39.20
1.93%
4.61%
—
8.21
FCF per share¥
18.61
20.78
22.01
24.12
25.91
27.96
28.97
26.25
29.63
30.16
11.10
3.09%
4.52%
—
55.58
Dividend per sh¥
102.76
102.95
103.60
104.60
113.84
123.06
143.20
164.30
172.92
203.80
36.18
12.35%
8.26%
—
22.50
Div yield (avg)%
24.44
27.11
24.72
25.76
27.56
27.30
27.54
27.83
27.79
26.30
24.54
27.54
27.21
7
16.12
Payout ratio%
12.52
11.81
11.40
11.54
12.25
9.52
7.53
6.10
6.32
6.77
21.87
6.77
10.46
42
37.71
Shares (diluted)M
36.75
37.68
41.46
44.55
48.68
47.16
53.08
58.75
59.88
55.51
36.79
2.66%
3.99%
74
4.78
Buyback yield%
22.46
23.77
22.39
22.33
25.12
26.11
25.89
28.14
27.24
28.15
10.18
27.24
25.50
20
0.348
D/E ratiox
0.283
0.315
0.334
0.385
0.391
0.461
0.446
0.523
0.548
0.617
0.957
0.523
0.419
83
0.948
Enterprise value¥B
3.465
3.644
3.926
3.964
3.929
3.491
3.161
3.331
3.486
3.679
2.524
(1.31%)
(0.35%)
35
2.101
LT debt¥B
2.086
2.358
2.381
2.509
2.534
2.608
2.951
3.246
3.514
3.908
3.088
9.05%
7.42%
86
Revenue
¥5.096B
1.55%
1.00×
Cost of revenue
¥2.649B
1.74%
1.02×
Operating expenses
¥862.1M
1.37%
0.98×
Cash and investments
16.76%
Return on capital
151.20%
Spread over hurdle
142.19%