2.238
Revenue¥B
1.858
1.960
2.041
2.178
2.269
2.427
2.556
2.674
2.848
3.006
2.300
5.79%
5.68%
17
12.26
Revenue growth%
8.97
7.00
5.39
3.00
3.18
2.22
1.91
0.50
1.09
0.40
23.99
1.09
2.61
49
26.72
Gross margin%
4.07
5.27
3.41
2.11
3.98
4.37
3.06
2.65
4.83
3.27
5.29
3.27
3.70
64
26.99
Operating margin%
9.68
11.28
10.41
8.44
7.47
6.36
5.67
7.12
9.82
9.01
10.48
7.12
8.72
15
14.94
Net margin%
14.33
12.94
10.22
10.21
8.76
10.30
13.29
13.03
11.88
10.51
22.88
11.88
11.19
48
33.95
P/E ratio (avg)x
13.87
15.00
15.74
16.38
19.15
21.07
23.61
24.59
23.38
27.22
29.60
23.61
20.11
43
36.76
EV/EBITx
19.54
21.02
23.38
24.16
23.33
24.33
22.40
19.65
21.02
18.45
33.13
21.02
21.71
71
22.53
FCF yield (avg)%
13.30
14.43
16.02
13.23
13.64
15.26
15.55
18.38
17.24
18.23
7.52
17.24
15.40
70
4.64
FCF margin%
27.17
26.86
26.02
28.37
29.78
32.56
35.32
34.55
33.44
31.28
2.42
33.44
30.53
12
0.587
FCF / Net incomex
1.585
1.681
1.792
1.572
1.395
1.474
1.631
1.665
1.720
1.589
1.309
1.631
1.610
62
2.45
ROIC%
2.02
2.52
2.08
2.56
4.25
1.83
2.19
4.46
6.39
8.40
19.77
4.46
2.54
11
28.34
Return on equity%
34.08
35.98
38.05
40.03
38.84
40.41
43.29
43.29
43.21
42.22
26.96
43.21
40.22
82
25.14
Return on assets%
22.67
19.84
19.91
22.03
20.81
18.87
17.71
15.53
13.50
14.18
2.54
15.53
19.36
44
14.35
EPS¥
45.48
44.32
48.76
54.87
60.79
66.97
77.13
71.89
79.66
73.52
15.60
3.88%
4.83%
—
6.28
EPS growth%
19.98
17.07
17.13
16.41
15.51
13.38
12.52
13.85
15.94
14.17
11.39
13.85
15.72
41
26.78
Bookvalue per sh¥
82.96
82.97
88.91
104.14
122.12
135.34
152.20
178.85
212.95
245.67
35.17
15.00%
13.35%
—
16.85
FCF per share¥
54.74
49.65
52.61
49.15
49.90
47.00
44.77
42.59
40.82
40.78
61.45
(3.95%)
(1.66%)
—
12.87
Dividend per sh¥
39.27
39.82
42.61
49.23
49.65
55.00
64.75
62.94
60.90
62.12
19.60
4.58%
4.88%
—
7.83
Div yield (avg)%
26.12
23.56
24.03
24.54
24.37
21.53
19.67
18.09
17.34
19.23
19.04
19.23
22.54
82
27.44
Payout ratio%
4.54
6.62
5.32
7.18
4.35
5.51
5.49
2.83
0.71
0.40
5.25
2.83
4.93
81
34.49
Shares (diluted)M
35.43
36.10
31.66
32.40
31.05
33.09
31.41
27.97
26.28
23.19
32.80
(5.66%)
(3.36%)
60
18.13
Buyback yield%
6.22
7.59
8.89
9.98
10.61
11.38
9.89
7.56
5.81
8.05
24.03
8.05
8.47
20
0.211
D/E ratiox
1.916
2.115
2.195
1.929
1.738
1.622
1.736
1.640
1.443
1.288
0.629
1.622
1.737
21
314.7
Enterprise value¥M
207.8
231.0
257.8
278.1
299.0
306.5
303.3
328.8
308.5
350.2
338.4
3.21%
5.10%
29
1.815
LT debt¥B
0.901
0.838
0.789
0.743
0.747
0.703
0.730
0.764
0.677
0.694
1.738
(1.47%)
(3.66%)
43
Revenue
¥3.006B
5.68%
1.00×
Cost of revenue
¥1.764B
5.69%
1.00×
Operating expenses
¥624.4M
5.32%
0.97×
Cash and investments
17.37%
Return on capital
107.32%
Spread over hurdle
99.08%