0.540
Revenue¥B
2.676
2.732
2.682
2.634
2.709
2.760
2.783
2.743
2.815
2.762
0.560
0.39%
0.55%
35
19.29
Revenue growth%
32.43
30.50
31.10
31.16
28.79
31.52
34.01
32.34
31.31
33.64
28.19
32.34
31.41
57
4.90
Gross margin%
14.24
14.06
11.25
13.87
14.93
14.94
13.39
10.48
9.38
7.01
17.79
10.48
13.63
25
18.96
Operating margin%
3.02
5.11
7.33
5.33
7.98
9.11
10.23
7.38
8.56
8.42
12.52
8.56
7.68
43
17.26
Net margin%
11.52
8.71
7.68
8.82
8.04
8.72
9.72
11.57
9.54
8.77
6.57
9.54
8.79
39
7.704
P/E ratio (avg)x
13.65
14.75
16.14
17.57
20.26
18.95
18.63
20.74
22.68
21.12
28.99
20.74
18.79
9
22.60
EV/EBITx
26.16
25.02
27.11
23.81
21.88
23.27
22.10
21.90
21.96
22.25
19.35
22.10
22.76
32
6.91
FCF yield (avg)%
11.39
11.01
9.02
10.39
12.46
12.37
10.99
12.30
11.23
13.98
8.96
12.30
11.31
7
20.21
FCF margin%
7.60
7.97
6.78
8.99
10.72
7.94
5.50
5.65
6.97
8.74
23.40
6.97
7.77
37
0.117
FCF / Net incomex
0.591
0.569
0.643
0.671
0.616
0.666
0.727
0.752
0.792
0.882
1.705
0.752
0.668
82
27.37
ROIC%
29.22
26.25
27.20
24.37
27.01
25.60
23.28
25.42
22.78
22.30
18.91
23.28
25.51
37
11.15
Return on equity%
14.57
12.90
13.61
16.05
16.01
13.58
15.45
15.10
12.30
10.91
13.23
13.58
14.09
74
13.45
Return on assets%
20.43
17.43
19.64
19.43
21.25
23.54
23.16
21.42
21.07
23.86
15.09
23.16
21.16
70
651.67
EPS¥
389.13
381.63
345.49
313.66
327.52
311.37
330.64
353.08
334.38
303.38
685.40
(1.52%)
(2.40%)
—
17.66
EPS growth%
2.94
5.64
3.22
5.91
4.84
4.98
4.61
5.01
4.50
6.87
13.92
4.98
4.91
65
136.20
Bookvalue per sh¥
566.41
530.52
574.07
532.25
545.61
467.44
415.87
436.37
386.68
332.83
466.62
(9.41%)
(4.42%)
—
420.53
FCF per share¥
452.73
445.80
410.00
436.89
404.78
366.62
370.57
390.06
395.06
418.82
164.31
0.68%
0.24%
—
536.27
Dividend per sh¥
347.06
372.52
333.34
324.66
354.76
379.12
333.94
351.40
347.97
379.31
545.46
1.35%
1.42%
—
25.48
Div yield (avg)%
3.16
0.40
0.64
2.27
2.34
0.40
2.63
4.20
3.92
6.47
5.87
3.92
2.49
20
4.58
Payout ratio%
12.62
13.05
15.16
15.61
15.67
13.64
10.71
13.25
10.59
10.59
29.80
10.71
13.15
46
2.357
Shares (diluted)M
2.929
3.217
3.459
3.552
3.593
3.614
3.552
3.537
3.359
3.876
2.279
1.53%
2.06%
89
23.79
Buyback yield%
8.91
9.69
9.34
8.11
9.90
9.54
10.36
8.73
7.51
6.91
13.67
8.73
9.12
65
0.536
D/E ratiox
1.264
1.389
1.555
1.660
1.765
1.901
1.931
1.971
2.103
2.268
0.445
1.971
1.833
94
2.402
Enterprise value¥B
1.258
1.194
1.295
1.447
1.526
1.481
1.503
1.478
1.509
1.566
0.380
0.52%
2.94%
84
1.402
LT debt¥B
1.342
1.223
1.271
1.331
1.279
1.167
1.231
1.196
1.337
1.439
2.482
2.39%
0.53%
34
Revenue
¥2.762B
0.55%
1.00×
Cost of revenue
¥1.464B
0.73%
1.02×
Operating expenses
¥511.8M
0.56%
1.00×
Cash and investments
15.95%
Spread over hurdle
33.08%