3.169
Revenue¥B
4.674
5.040
5.464
5.865
6.144
6.441
6.825
7.212
7.665
8.071
3.520
5.61%
6.29%
43
13.80
Revenue growth%
31.15
29.73
32.12
32.91
31.70
30.91
33.35
31.55
33.32
32.69
2.14
32.69
31.91
52
16.46
Gross margin%
14.16
13.84
14.99
14.12
11.71
10.49
7.76
10.65
11.87
10.36
6.44
10.49
11.79
90
12.78
Operating margin%
24.39
25.33
26.11
24.87
27.04
27.37
28.94
29.91
29.12
27.59
26.81
28.94
27.20
48
7.35
Net margin%
23.99
26.83
26.57
28.61
28.27
30.23
32.49
30.99
32.52
29.61
24.38
30.99
29.11
41
30.76
P/E ratio (avg)x
44.30
50.17
54.52
56.95
65.84
70.15
69.95
67.30
71.56
70.38
6.908
70.15
66.57
84
23.61
EV/EBITx
13.04
13.01
14.60
17.04
18.49
18.43
19.05
19.64
22.09
25.35
9.476
19.64
18.46
60
17.11
FCF yield (avg)%
22.33
24.82
26.79
28.19
29.72
27.69
28.30
28.68
28.31
26.62
20.49
28.30
27.94
66
23.56
FCF margin%
19.32
16.56
18.15
17.53
18.68
20.02
17.13
17.70
20.09
19.59
27.43
19.59
18.42
15
0.344
FCF / Net incomex
1.254
1.367
1.301
1.301
1.222
1.129
1.141
1.067
1.058
1.082
0.288
1.082
1.181
72
10.56
ROIC%
18.78
16.30
13.32
13.10
13.21
11.80
13.62
11.52
13.12
10.55
14.72
11.80
13.16
39
13.07
Return on equity%
27.85
30.24
28.08
26.95
28.12
28.32
25.34
22.57
21.22
18.69
8.11
22.57
27.40
8
28.84
Return on assets%
34.64
35.49
36.47
35.87
33.27
32.79
31.14
33.28
32.40
35.10
10.84
32.79
33.96
26
1.69
EPS¥
0.36
0.37
0.41
0.38
0.40
0.43
0.44
0.46
0.44
0.46
1.87
2.97%
3.28%
—
14.90
EPS growth%
13.42
14.84
15.47
18.17
15.60
13.77
13.74
12.84
15.16
13.37
8.89
13.74
14.30
42
1.63
Bookvalue per sh¥
2.45
2.39
2.70
3.11
2.99
3.22
3.53
3.61
3.64
4.10
1.96
6.50%
4.77%
—
1.06
FCF per share¥
0.88
0.97
1.05
1.08
1.18
1.38
1.61
1.70
1.83
1.80
0.89
8.87%
7.20%
—
1.52
Dividend per sh¥
4.17
4.75
4.96
5.97
7.16
7.76
8.44
9.66
10.91
12.12
1.10
11.12%
12.17%
—
10.96
Div yield (avg)%
16.95
16.19
15.29
15.79
14.37
12.75
11.78
11.63
14.55
16.79
25.45
12.75
14.92
52
6.19
Payout ratio%
7.08
8.49
6.41
7.66
6.31
7.40
4.91
7.56
7.07
8.92
5.69
7.40
7.24
31
1.201
Shares (diluted)B
2.409
2.419
2.745
3.007
2.969
3.483
4.022
4.299
4.600
5.484
1.183
13.06%
10.41%
9
16.99
Buyback yield%
16.39
15.20
17.81
20.64
19.40
16.88
18.96
21.23
21.41
19.47
6.34
19.47
19.18
63
0.876
D/E ratiox
0.816
0.864
0.905
0.967
1.108
1.053
1.075
1.031
1.025
0.974
0.520
1.031
1.000
71
8.186
Enterprise value¥B
6.252
6.505
7.434
7.301
7.746
7.903
9.456
10.81
11.49
12.99
2.077
10.89%
7.68%
51
3.989
LT debt¥B
2.244
2.422
2.571
2.764
2.764
2.541
2.190
2.113
2.190
1.901
8.509
(7.21%)
(2.64%)
65
Revenue
¥8.071B
6.29%
1.00×
Cost of revenue
¥5.290B
6.15%
0.99×
Operating expenses
¥1.844B
6.51%
1.02×
Cash and investments
18.20%
Goodwill & intangibles
13.85%
Spread over hurdle
(1.74%)