0.337
Revenue¥B
7.528
7.520
7.529
7.758
7.845
8.042
8.328
8.604
8.966
9.138
0.350
3.10%
1.94%
70
10.33
Revenue growth%
15.47
18.05
17.72
20.13
20.76
18.20
16.87
14.11
13.69
15.91
27.94
15.91
17.29
55
9.37
Gross margin%
16.06
14.04
16.38
17.80
18.99
21.46
22.65
23.91
21.82
22.44
17.12
22.44
20.23
40
13.30
Operating margin%
0.40
0.40
0.40
0.40
0.40
1.64
2.92
0.73
0.75
0.40
6.52
0.75
0.40
45
26.98
Net margin%
20.12
21.08
21.79
20.04
20.24
20.78
18.61
16.28
15.71
14.03
4.97
16.28
20.08
61
30.26
P/E ratio (avg)x
34.73
36.20
32.75
33.89
35.98
35.63
35.67
34.86
33.40
33.66
11.00
34.86
34.80
17
14.27
EV/EBITx
15.14
14.05
14.16
15.21
13.47
13.37
11.69
12.97
13.13
12.38
31.86
12.97
13.42
69
3.89
FCF yield (avg)%
3.24
3.23
3.89
3.40
1.07
1.21
2.42
1.23
0.40
0.40
19.94
1.21
1.83
30
21.16
FCF margin%
0.45
0.84
2.20
3.99
5.20
7.81
9.60
11.13
9.40
12.25
28.07
9.60
6.50
75
0.136
FCF / Net incomex
1.463
1.464
1.486
1.598
1.419
1.596
1.643
1.595
1.601
1.764
1.146
1.601
1.595
5
27.61
ROIC%
3.62
1.54
0.88
1.89
0.40
2.53
0.49
0.40
0.40
0.40
29.59
0.40
0.69
70
19.46
Return on equity%
6.46
7.05
5.69
6.09
6.49
8.27
5.28
4.50
3.37
1.61
8.77
4.50
5.89
81
21.74
Return on assets%
2.28
0.40
0.40
3.34
4.28
6.96
9.80
7.25
4.71
2.49
13.96
6.96
3.81
19
23.71
EPS¥
33.49
36.20
43.15
50.10
53.03
55.25
56.03
57.36
57.09
66.66
24.61
4.68%
8.81%
—
13.96
EPS growth%
25.45
23.46
26.21
28.68
31.43
29.10
28.60
27.15
29.29
26.59
6.35
28.60
27.88
66
14.83
Bookvalue per sh¥
32.59
32.56
33.96
33.46
36.86
39.00
38.09
39.46
41.19
44.54
30.37
3.85%
4.19%
—
26.58
FCF per share¥
64.44
72.92
68.77
64.16
69.50
74.97
71.41
66.86
66.04
62.16
93.17
(2.21%)
(1.03%)
—
82.99
Dividend per sh¥
26.30
29.74
27.58
25.01
23.71
22.14
24.43
26.43
28.42
27.57
90.72
3.06%
(0.16%)
—
29.47
Div yield (avg)%
10.53
7.83
6.17
7.28
6.74
4.76
2.78
3.99
5.54
2.81
17.72
3.99
5.86
41
5.56
Payout ratio%
9.75
9.01
7.38
4.64
7.51
8.75
5.83
2.96
3.00
5.54
10.15
5.54
6.60
76
40.54
Shares (diluted)M
54.08
55.99
54.48
56.36
53.60
52.60
49.61
46.54
48.66
45.33
41.23
(3.29%)
(2.61%)
14
2.10
Buyback yield%
10.85
10.87
12.82
15.66
15.31
17.17
19.27
18.28
20.81
22.54
10.28
19.27
16.41
46
1.660
D/E ratiox
0.798
0.833
0.849
0.847
0.790
0.848
0.909
0.818
0.815
0.811
1.378
0.818
0.825
20
2.074
Enterprise value¥B
1.256
1.187
1.200
1.237
1.389
1.503
1.534
1.589
1.608
1.570
1.460
2.48%
2.18%
53
0.473
LT debt¥B
1.308
1.418
1.648
1.553
1.756
1.656
1.915
2.107
2.094
2.180
3.341
4.42%
4.69%
53
Revenue
¥9.138B
1.94%
1.00×
Cost of revenue
¥5.682B
1.96%
1.00×
Operating expenses
¥2.216B
1.93%
1.00×
Goodwill & intangibles
16.53%
Spread over hurdle
12.29%