2.623
Revenue¥B
2.140
2.269
2.471
2.655
2.799
2.987
3.187
3.334
3.552
3.854
2.879
6.61%
6.58%
39
22.53
Revenue growth%
8.23
6.85
6.32
7.14
7.73
7.71
8.38
8.48
6.15
8.62
23.08
8.38
7.72
82
25.51
Gross margin%
12.35
10.60
7.97
9.26
7.81
7.62
6.85
5.94
6.90
6.50
26.96
6.85
7.72
32
13.45
Operating margin%
17.62
15.99
14.87
14.49
15.99
15.49
16.64
17.95
18.44
16.01
18.65
16.64
16.00
32
17.67
Net margin%
13.52
14.66
11.70
11.94
13.91
16.51
17.01
19.25
18.83
17.31
22.23
17.31
15.58
79
20.69
P/E ratio (avg)x
19.20
21.00
18.97
20.86
19.32
17.93
19.04
18.98
17.99
19.72
19.85
18.98
19.12
78
9.921
EV/EBITx
28.64
31.06
33.44
30.52
33.82
36.27
32.72
29.06
25.92
26.42
15.70
29.06
30.79
42
17.25
FCF yield (avg)%
0.76
0.40
0.40
3.11
3.28
1.24
0.40
0.65
1.80
0.40
23.52
0.65
0.71
58
19.40
FCF margin%
20.28
19.02
19.89
18.30
16.31
15.33
17.71
15.80
14.82
15.51
18.11
15.51
17.01
16
1.556
FCF / Net incomex
0.280
0.272
0.291
0.265
0.264
0.269
0.268
0.249
0.244
0.263
0.929
0.263
0.266
37
5.28
ROIC%
28.46
28.24
29.47
30.04
32.40
31.94
31.63
30.62
33.34
32.83
3.14
31.94
31.12
19
28.66
Return on equity%
15.06
16.64
18.43
15.56
17.03
17.24
17.07
15.58
15.67
17.70
17.91
17.07
16.83
80
24.01
Return on assets%
10.93
11.94
12.45
14.84
15.97
15.21
16.51
15.52
14.80
12.86
20.41
15.21
14.82
78
0.56
EPS¥
0.89
0.94
0.90
0.87
0.92
0.93
0.94
1.01
0.94
0.91
0.60
(0.37%)
1.23%
—
26.51
EPS growth%
6.40
5.94
4.44
5.50
2.51
2.43
4.51
3.44
4.84
3.48
21.27
3.48
4.47
67
0.94
Bookvalue per sh¥
0.63
0.64
0.65
0.77
0.88
1.02
1.09
1.17
1.25
1.46
0.28
10.69%
9.67%
—
1.30
FCF per share¥
2.07
2.30
2.38
2.63
2.76
2.67
2.70
2.98
3.27
3.34
0.29
3.86%
5.81%
—
1.01
Dividend per sh¥
1.18
1.19
1.24
1.43
1.42
1.65
1.73
1.98
1.92
2.23
1.05
9.53%
7.28%
—
5.13
Div yield (avg)%
7.65
6.15
6.87
8.04
10.19
10.50
11.47
12.68
9.85
12.75
9.98
11.47
10.02
80
27.73
Payout ratio%
17.49
19.33
20.44
22.11
19.79
22.14
21.07
23.06
20.94
23.01
17.25
22.14
21.01
12
2.624
Shares (diluted)B
3.586
4.144
4.767
5.579
6.653
7.068
7.389
7.408
8.727
10.10
2.609
8.71%
12.58%
41
6.11
Buyback yield%
19.02
16.67
16.87
15.15
16.75
15.20
12.23
14.95
15.07
14.42
11.93
14.95
15.18
31
0.548
D/E ratiox
1.881
1.969
2.216
2.274
2.407
2.813
2.794
2.827
3.056
2.975
0.180
2.827
2.601
73
5.314
Enterprise value¥B
1.756
1.705
1.732
1.667
1.754
1.875
1.914
1.681
1.734
1.663
2.751
(1.06%)
0.01%
63
4.980
LT debt¥B
2.707
2.673
2.380
2.566
2.370
2.339
2.305
2.353
2.063
1.918
3.360
(4.15%)
(3.91%)
74
Revenue
¥3.854B
6.58%
1.00×
Cost of revenue
¥2.426B
6.44%
0.99×
Operating expenses
¥699.3M
7.16%
1.06×
Spread over hurdle
(2.11%)