0.360
Revenue¥B
1.131
1.171
1.183
1.177
1.219
1.269
1.264
1.264
1.311
1.351
0.383
2.07%
1.81%
19
15.24
Revenue growth%
33.22
32.56
31.07
30.35
28.84
28.56
30.97
28.87
30.58
30.39
13.14
30.39
30.49
75
12.64
Gross margin%
9.77
12.08
13.21
14.18
15.48
16.78
16.86
19.63
19.02
18.61
10.78
18.61
16.13
79
24.71
Operating margin%
24.58
25.27
22.82
19.93
19.72
16.81
17.39
19.62
18.69
18.63
8.90
18.63
19.67
56
12.52
Net margin%
19.77
18.58
18.71
19.55
18.62
20.54
18.89
17.59
14.95
13.09
13.36
17.59
18.66
23
23.09
P/E ratio (avg)x
12.13
13.86
14.33
17.01
16.55
16.31
19.25
21.54
24.76
29.36
6.552
21.54
16.78
27
22.32
EV/EBITx
26.44
25.72
24.12
23.02
26.44
26.25
29.95
28.71
29.52
33.76
11.21
29.52
26.44
71
2.67
FCF yield (avg)%
1.96
1.66
0.81
3.60
5.50
4.45
3.11
0.40
0.40
0.40
5.23
0.40
1.81
72
27.31
FCF margin%
17.53
14.82
12.85
10.38
12.03
9.43
10.44
11.73
11.25
13.85
6.65
11.25
11.88
22
1.473
FCF / Net incomex
1.195
1.241
1.294
1.408
1.425
1.559
1.820
1.831
2.041
1.917
1.738
1.831
1.492
67
3.36
ROIC%
21.38
22.55
25.11
27.31
28.83
29.88
30.03
28.33
27.59
28.31
28.93
28.33
27.95
66
15.34
Return on equity%
16.78
15.28
15.75
13.25
10.80
12.15
14.23
16.74
15.23
14.74
25.00
14.74
14.98
93
16.35
Return on assets%
24.58
21.91
23.94
24.10
22.41
21.20
24.01
22.16
24.91
27.57
26.97
24.01
23.97
91
2.00
EPS¥
1.65
1.50
1.41
1.34
1.27
1.28
1.15
1.19
1.29
1.25
2.05
(0.24%)
(3.57%)
—
27.65
EPS growth%
8.66
8.93
11.63
10.13
9.09
11.73
14.12
15.83
16.39
15.57
17.56
15.57
11.68
59
2.51
Bookvalue per sh¥
15.32
14.84
16.25
19.19
21.22
22.50
23.07
24.78
25.99
29.70
4.19
6.96%
7.25%
—
2.06
FCF per share¥
21.36
22.59
21.86
26.19
26.64
26.44
29.02
29.05
34.35
35.13
2.43
5.69%
6.72%
—
11.37
Dividend per sh¥
16.60
18.50
18.33
19.12
20.76
22.73
27.49
32.90
37.69
40.84
8.93
14.49%
10.70%
—
15.41
Div yield (avg)%
28.33
29.46
30.37
28.42
31.41
29.18
27.98
30.97
29.28
29.26
13.72
29.26
29.27
54
11.78
Payout ratio%
27.07
27.48
26.31
24.75
24.27
21.58
19.30
17.99
17.26
14.54
14.65
17.99
22.93
88
89.82
Shares (diluted)M
140.6
137.5
141.3
139.3
168.5
177.0
188.2
194.7
197.3
238.6
90.29
7.21%
5.72%
91
5.20
Buyback yield%
15.22
14.42
14.84
16.42
19.00
17.98
16.66
16.82
14.30
13.05
23.44
16.66
15.82
80
1.251
D/E ratiox
0.088
0.090
0.096
0.098
0.105
0.093
0.080
0.072
0.077
0.079
0.585
0.079
0.089
26
0.353
Enterprise value¥B
1.672
1.883
1.897
2.122
2.031
2.105
2.308
2.457
2.689
3.201
0.979
9.53%
7.00%
85
981.4
LT debt¥M
852.3
787.8
830.6
825.1
830.0
872.4
816.3
873.0
996.6
928.5
878.5
2.27%
0.64%
49
Revenue
¥1.351B
1.81%
1.00×
Cost of revenue
¥760.2M
1.69%
0.99×
Operating expenses
¥197.9M
1.92%
1.01×
Spread over hurdle
13.68%