1.081
Revenue¥B
2.080
2.290
2.454
2.693
2.956
3.191
3.486
3.770
4.077
4.452
1.144
8.54%
8.52%
85
14.01
Revenue growth%
5.65
8.47
9.49
7.35
9.76
7.58
5.64
5.16
7.00
7.32
11.23
7.00
7.34
86
4.08
Gross margin%
27.09
26.84
29.73
28.36
30.82
31.59
32.93
35.83
32.96
34.72
12.42
32.96
31.20
7
22.47
Operating margin%
11.62
11.46
10.56
11.42
11.60
14.29
14.52
11.66
12.39
12.58
2.46
12.58
11.64
55
11.36
Net margin%
16.78
17.60
16.27
16.74
13.96
12.27
14.69
13.01
15.84
16.59
19.02
14.69
16.05
58
15.58
P/E ratio (avg)x
25.52
28.36
28.82
30.31
29.44
31.79
27.85
27.86
27.43
29.74
35.24
27.86
28.59
84
6.752
EV/EBITx
9.984
10.13
10.32
10.49
11.72
10.78
11.93
13.26
14.28
14.03
24.37
13.26
11.25
68
27.18
FCF yield (avg)%
17.73
16.61
14.93
15.46
12.86
12.16
14.95
13.32
11.66
14.09
16.64
13.32
14.51
79
4.13
FCF margin%
6.62
5.56
3.93
4.79
5.79
4.16
3.85
2.47
4.65
6.08
4.74
4.16
4.72
12
0.862
FCF / Net incomex
0.233
0.241
0.222
0.213
0.207
0.216
0.215
0.227
0.239
0.230
0.119
0.227
0.225
88
13.45
ROIC%
12.25
14.58
15.43
16.80
14.33
12.66
12.07
11.44
12.78
14.22
29.81
12.66
13.50
44
19.58
Return on equity%
14.31
11.85
9.62
8.45
9.03
10.37
8.18
5.42
3.22
4.41
28.27
5.42
8.74
8
25.37
Return on assets%
33.57
36.15
38.85
41.83
41.12
38.74
36.05
36.86
38.66
37.48
14.13
37.48
38.07
6
0.54
EPS¥
0.55
0.54
0.55
0.56
0.61
0.71
0.74
0.72
0.76
0.83
0.58
6.51%
5.93%
—
23.81
EPS growth%
24.05
26.25
28.43
30.50
28.05
27.67
24.67
23.49
22.26
21.87
20.19
23.49
25.46
61
0.32
Bookvalue per sh¥
0.19
0.19
0.19
0.19
0.19
0.20
0.21
0.20
0.20
0.18
0.47
(1.29%)
(0.18%)
—
0.35
FCF per share¥
0.19
0.21
0.24
0.25
0.24
0.28
0.29
0.34
0.37
0.37
0.16
9.18%
6.17%
—
0.40
Dividend per sh¥
0.63
0.65
0.69
0.70
0.72
0.76
0.76
0.73
0.76
0.80
0.25
2.29%
3.24%
—
2.73
Div yield (avg)%
27.29
27.49
28.40
30.45
28.12
30.18
28.36
29.01
26.75
26.82
22.26
28.36
28.24
92
10.07
Payout ratio%
1.64
0.40
0.42
2.99
5.44
7.73
5.11
4.18
2.20
4.39
11.26
4.39
3.58
60
8.219
Shares (diluted)B
8.040
7.199
7.663
7.582
6.589
6.491
5.873
5.178
4.528
4.058
7.901
(9.24%)
(6.61%)
12
7.81
Buyback yield%
0.40
0.40
3.24
2.82
0.51
0.40
0.40
0.74
0.40
0.40
21.58
0.40
0.40
91
1.386
D/E ratiox
0.321
0.297
0.325
0.337
0.361
0.355
0.366
0.367
0.407
0.453
1.215
0.367
0.358
34
4.555
Enterprise value¥B
5.036
5.826
5.586
5.204
5.012
4.709
4.735
5.115
4.778
5.296
3.599
1.11%
1.78%
65
3.549
LT debt¥B
5.462
5.375
5.747
5.724
5.458
5.761
6.019
5.787
6.389
6.844
4.694
4.63%
1.49%
87
Revenue
¥4.452B
8.52%
1.00×
Cost of revenue
¥2.319B
8.49%
1.00×
Operating expenses
¥731.2M
8.37%
0.99×
Spread over hurdle
33.82%