1.506
Revenue¥B
2.670
2.681
2.804
2.927
3.053
3.137
3.171
3.244
3.306
3.379
1.663
2.05%
2.71%
58
19.17
Revenue growth%
24.36
25.09
25.23
25.52
24.02
26.32
25.33
25.19
28.04
28.73
4.43
26.32
25.28
89
5.94
Gross margin%
1.51
0.40
3.40
3.91
5.32
7.89
10.29
12.38
10.75
11.98
6.10
10.75
6.60
69
6.35
Operating margin%
5.49
3.63
1.82
0.93
0.40
0.40
2.51
3.98
2.39
2.19
18.47
2.39
2.29
45
28.50
Net margin%
18.38
21.18
22.66
24.55
24.59
22.41
25.14
26.87
29.80
26.91
20.10
26.87
24.57
17
25.16
P/E ratio (avg)x
20.74
19.25
17.93
15.59
16.52
14.19
14.66
13.06
12.15
13.21
34.33
13.21
15.12
65
9.468
EV/EBITx
28.24
25.45
22.81
22.66
22.50
22.57
20.57
19.57
19.67
20.05
36.12
20.05
22.53
65
7.74
FCF yield (avg)%
21.01
18.79
19.25
17.11
19.05
21.53
23.22
21.13
22.34
22.97
3.99
22.34
21.07
53
2.19
FCF margin%
12.28
10.01
9.69
11.70
12.51
10.83
8.57
6.13
7.93
6.47
9.22
7.93
9.85
62
1.605
FCF / Net incomex
1.417
1.329
1.463
1.402
1.492
1.332
1.190
1.279
1.232
1.243
1.493
1.243
1.330
50
4.89
ROIC%
15.48
12.64
10.53
9.34
10.85
10.50
10.62
8.79
6.48
5.24
16.55
8.79
10.51
26
12.87
Return on equity%
22.49
22.08
21.07
22.39
23.62
21.52
18.68
20.68
20.98
21.38
25.30
20.98
21.45
22
16.74
Return on assets%
30.28
28.32
29.39
29.01
26.89
26.70
26.17
27.46
27.91
29.53
14.40
27.46
28.12
23
1.08
EPS¥
7.01
6.98
7.88
8.87
9.00
10.27
9.85
10.09
9.61
10.24
1.19
2.61%
5.37%
—
5.96
EPS growth%
5.73
6.12
4.68
2.30
0.40
1.86
0.40
0.40
1.08
3.18
10.57
1.08
2.08
19
2.10
Bookvalue per sh¥
3.20
3.55
3.42
3.25
3.42
3.15
2.93
2.91
2.84
3.05
2.08
(2.26%)
0.11%
—
4.80
FCF per share¥
1.27
1.43
1.51
1.43
1.56
1.78
1.61
1.76
1.95
2.13
2.18
6.39%
4.38%
—
1.98
Dividend per sh¥
2.62
2.87
2.72
2.79
2.82
2.94
2.83
2.74
2.98
3.26
3.25
2.94%
2.21%
—
13.86
Div yield (avg)%
19.33
17.13
19.36
19.26
19.03
19.90
18.93
21.13
19.84
20.71
27.72
19.90
19.34
88
24.99
Payout ratio%
21.28
20.45
21.68
20.99
23.66
25.58
23.39
23.47
24.45
22.17
7.04
23.47
22.78
57
0.428
Shares (diluted)B
0.606
0.707
0.816
0.957
0.969
1.076
1.216
1.240
1.424
1.395
0.412
7.55%
9.06%
70
19.74
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
1.05
2.73
2.84
3.63
13.82
2.73
0.40
56
0.494
D/E ratiox
0.363
0.382
0.375
0.371
0.347
0.341
0.323
0.291
0.311
0.333
1.349
0.323
0.344
59
3.926
Enterprise value¥B
2.458
2.679
3.022
3.441
3.697
4.083
4.341
4.646
4.814
5.388
1.956
7.83%
8.80%
18
3.872
LT debt¥B
1.298
1.192
1.174
1.022
1.048
0.987
0.939
0.977
1.047
1.149
2.531
1.85%
(1.16%)
84
Revenue
¥3.379B
2.71%
1.00×
Cost of revenue
¥2.365B
2.71%
1.00×
Operating expenses
¥642.0M
2.18%
0.95×
Spread over hurdle
(2.40%)