2.915
Revenue¥B
4.011
4.056
4.097
4.036
4.052
4.127
4.076
4.040
4.016
3.990
3.185
(0.31%)
0.09%
18
20.21
Revenue growth%
16.22
14.67
12.79
14.19
15.04
13.51
13.20
10.38
8.85
5.95
23.52
10.38
13.36
57
19.66
Gross margin%
27.03
25.91
26.71
28.54
31.53
33.10
34.35
32.73
33.40
32.91
12.12
33.10
32.13
23
26.42
Operating margin%
20.22
20.38
21.47
20.73
18.85
15.96
16.39
17.14
18.18
17.87
13.21
17.14
18.51
86
28.19
Net margin%
24.92
21.96
21.36
21.59
22.24
24.77
26.20
28.09
26.72
27.08
22.80
26.72
24.85
85
15.30
P/E ratio (avg)x
14.60
13.21
14.07
13.92
13.08
13.57
14.36
15.00
16.27
17.48
34.07
15.00
14.21
95
11.07
EV/EBITx
12.94
14.69
13.44
12.93
13.97
12.97
12.75
14.33
15.23
17.24
22.69
14.33
13.71
68
16.82
FCF yield (avg)%
7.03
9.02
11.76
11.97
12.76
13.33
14.40
12.70
11.46
10.25
26.57
12.70
11.86
27
17.17
FCF margin%
0.40
0.88
2.65
4.62
2.94
1.78
0.40
2.94
1.71
0.52
16.34
1.71
1.75
62
1.347
FCF / Net incomex
1.702
1.629
1.801
1.739
1.710
1.877
1.974
2.145
2.272
2.219
1.415
2.145
1.839
68
25.84
ROIC%
10.27
11.12
13.92
13.38
15.53
15.98
14.31
13.91
13.92
16.18
20.79
14.31
13.92
19
9.98
Return on equity%
6.14
5.70
6.31
7.49
7.74
6.20
8.89
7.69
8.65
6.34
6.95
7.69
6.92
75
12.39
Return on assets%
15.44
16.51
14.33
14.31
15.63
17.14
17.00
14.05
13.37
11.73
8.19
14.05
14.88
69
104.57
EPS¥
22.20
19.78
20.77
21.31
22.31
21.76
21.16
21.21
20.58
18.62
115.42
(3.56%)
(3.42%)
—
2.82
EPS growth%
31.68
29.91
27.18
24.22
26.79
28.22
29.76
28.96
28.27
25.32
7.31
28.27
28.24
42
59.12
Bookvalue per sh¥
72.23
64.07
61.02
54.37
51.05
47.37
40.90
40.04
36.98
32.55
50.44
(8.61%)
(8.16%)
—
26.98
FCF per share¥
75.37
79.05
69.28
76.31
68.08
59.49
57.59
58.03
62.50
63.33
54.26
(1.44%)
(0.92%)
—
38.52
Dividend per sh¥
63.58
65.98
63.43
63.82
59.87
52.62
49.59
52.88
50.53
49.91
52.64
(3.57%)
(2.53%)
—
11.95
Div yield (avg)%
18.93
18.45
20.99
20.29
20.55
22.77
22.17
20.62
22.07
22.28
12.95
22.17
20.80
13
2.90
Payout ratio%
30.52
33.05
32.05
31.98
30.30
27.96
30.82
28.77
31.23
30.55
28.56
30.55
30.69
23
29.35
Shares (diluted)M
37.61
37.92
39.99
39.53
37.45
42.01
42.92
46.29
53.85
57.00
28.99
8.76%
3.62%
48
18.23
Buyback yield%
8.03
10.31
12.02
13.86
11.60
10.81
12.49
11.93
13.64
11.53
13.57
11.93
11.76
54
0.399
D/E ratiox
1.189
1.130
0.996
0.971
0.823
0.881
0.865
0.903
0.852
0.808
0.332
0.865
0.892
9
3.123
Enterprise value¥B
1.731
1.588
1.574
1.414
1.278
1.208
1.091
1.133
0.982
0.965
1.760
(5.46%)
(6.57%)
11
2.162
LT debt¥B
3.601
3.786
4.048
4.736
5.205
5.357
6.345
7.289
7.414
8.667
3.124
10.74%
9.34%
7
Revenue
¥3.990B
0.09%
1.00×
Cost of revenue
¥2.076B
0.32%
1.02×
Operating expenses
¥825.4M
(0.09%)
0.98×
Cash and investments
19.31%
Spread over hurdle
13.90%