2.157
Revenue¥B
4.646
4.818
5.171
5.537
5.695
5.940
6.346
6.586
6.789
7.145
2.383
4.64%
4.70%
83
29.87
Revenue growth%
26.45
24.15
26.60
25.38
25.77
27.43
30.15
29.27
26.65
26.50
24.29
27.43
26.55
57
7.20
Gross margin%
3.01
1.04
3.97
2.35
3.56
3.56
2.80
4.24
1.31
0.61
21.99
2.80
2.91
91
10.03
Operating margin%
5.85
5.62
7.63
7.10
8.43
8.41
8.60
7.15
9.08
10.49
20.26
8.60
8.02
54
20.61
Net margin%
0.40
2.16
1.48
2.09
0.92
0.40
1.05
3.81
5.41
5.88
26.37
3.81
1.79
18
17.09
P/E ratio (avg)x
39.62
46.21
53.59
57.66
59.34
69.21
69.27
69.23
75.65
83.97
29.18
69.27
64.27
39
36.89
EV/EBITx
22.40
24.04
23.69
24.28
24.84
23.50
22.73
22.45
21.66
20.51
7.409
22.45
23.11
6
27.84
FCF yield (avg)%
23.49
25.07
25.37
22.99
21.35
18.58
15.90
18.64
16.74
15.42
28.83
16.74
20.00
33
15.19
FCF margin%
21.26
20.81
18.34
20.16
17.26
15.49
15.25
13.38
11.60
12.08
20.44
13.38
16.38
60
0.814
FCF / Net incomex
1.229
1.340
1.173
1.274
1.108
0.986
1.076
0.987
0.868
0.795
1.732
0.986
1.092
44
24.94
ROIC%
19.78
20.22
21.01
22.29
21.27
19.25
21.61
23.65
22.92
24.88
22.92
22.92
21.44
37
26.51
Return on equity%
12.75
10.15
12.85
11.35
11.08
10.62
12.02
9.44
6.95
6.10
29.24
9.44
10.85
70
11.54
Return on assets%
26.74
28.73
30.31
32.62
30.82
29.07
30.57
27.80
25.12
24.48
27.23
27.80
28.90
60
22.99
EPS¥
62.42
64.58
65.66
62.36
64.39
57.91
59.92
60.72
54.70
48.38
25.74
(5.55%)
(2.33%)
—
3.23
EPS growth%
24.82
24.06
26.00
24.98
24.68
22.45
25.23
27.91
26.34
26.37
8.56
26.34
25.11
44
19.97
Bookvalue per sh¥
46.39
43.87
40.19
38.19
40.85
36.90
34.11
31.44
30.52
31.06
53.61
(5.34%)
(3.64%)
—
83.05
FCF per share¥
98.54
106.77
108.26
127.14
127.72
136.85
137.42
155.17
170.61
180.27
72.94
7.13%
6.41%
—
16.76
Dividend per sh¥
27.45
29.69
30.64
31.81
34.53
36.87
39.53
44.31
44.52
51.07
69.53
8.14%
6.36%
—
12.38
Div yield (avg)%
1.97
0.40
2.08
3.32
3.95
1.23
0.40
0.40
1.78
0.40
4.51
0.40
1.51
83
23.96
Payout ratio%
17.97
19.61
18.32
17.12
16.20
16.50
14.32
14.12
16.54
19.00
14.21
16.50
16.83
76
30.22
Shares (diluted)M
39.96
43.05
43.19
42.71
46.28
47.47
52.40
54.90
64.69
68.21
30.19
8.07%
5.86%
43
28.31
Buyback yield%
19.74
21.49
23.55
23.75
21.77
23.81
21.60
22.71
20.70
19.49
7.29
21.60
21.69
51
1.643
D/E ratiox
0.891
0.951
0.875
0.959
0.980
1.063
1.135
1.216
1.105
1.115
0.220
1.115
1.022
6
1.497
Enterprise value¥B
7.518
6.909
7.460
7.688
7.606
7.874
8.571
9.547
8.776
8.336
9.462
1.85%
(0.09%)
53
2.325
LT debt¥B
8.396
8.623
8.317
8.255
9.217
9.217
10.15
10.25
12.27
13.92
4.860
8.60%
6.93%
70
Revenue
¥7.145B
4.70%
1.00×
Cost of revenue
¥4.846B
4.59%
0.99×
Operating expenses
¥870.4M
4.57%
0.99×
Cash and investments
15.81%
Return on capital
105.44%
Spread over hurdle
94.75%