3.106
Revenue¥B
2.463
2.664
2.827
3.006
3.216
3.404
3.598
3.770
4.044
3.378
3.761
6.11%
6.28%
39
14.59
Revenue growth%
7.05
7.88
6.00
5.28
3.58
1.76
3.42
5.72
5.09
19.07
25.51
3.58
5.50
12
4.15
Gross margin%
4.04
4.78
6.22
8.90
10.35
10.32
8.90
8.72
5.76
7.21
22.92
8.90
7.47
94
10.68
Operating margin%
17.42
16.68
19.27
19.57
20.65
18.01
15.50
15.69
13.10
12.79
27.94
15.69
17.71
17
5.02
Net margin%
19.85
20.07
20.58
19.17
21.15
19.22
20.69
21.24
18.51
20.76
14.79
20.69
19.96
28
30.06
P/E ratio (avg)x
11.97
12.73
13.42
13.54
15.16
14.66
15.34
17.47
20.16
19.88
8.486
15.34
14.10
85
23.88
EV/EBITx
24.93
26.43
28.20
31.84
29.57
33.00
38.02
42.02
47.91
10.54
7.797
38.02
30.70
63
17.23
FCF yield (avg)%
26.72
24.44
22.13
19.60
18.80
19.77
18.91
17.25
16.25
26.53
27.85
18.80
19.69
69
9.98
FCF margin%
16.56
16.64
17.32
16.65
15.60
18.23
17.53
18.60
20.38
20.48
7.08
18.23
17.12
80
1.133
FCF / Net incomex
1.430
1.650
1.710
1.613
1.814
1.811
1.763
1.811
1.860
1.751
1.238
1.811
1.736
29
11.63
ROIC%
8.69
10.49
10.12
11.69
9.72
9.39
6.82
7.30
4.42
27.20
16.20
7.30
9.55
88
9.34
Return on equity%
8.85
9.32
7.08
5.40
3.02
3.99
4.43
6.88
7.31
28.01
15.06
4.43
6.98
35
28.64
Return on assets%
25.35
27.39
27.30
25.46
23.31
25.34
25.32
26.55
26.83
29.40
11.35
25.34
26.01
7
0.85
EPS¥
1.38
1.52
1.43
1.52
1.49
1.52
1.67
1.56
1.67
0.91
0.97
1.93%
1.32%
—
16.65
EPS growth%
31.38
32.88
34.56
34.48
33.83
32.28
30.58
31.01
32.36
9.53
6.49
32.28
32.32
36
1.67
Bookvalue per sh¥
1.16
1.13
1.09
1.20
1.20
1.17
1.31
1.51
1.69
1.07
0.81
7.12%
5.44%
—
1.01
FCF per share¥
1.81
1.88
2.03
2.12
2.51
2.46
2.62
2.66
3.16
1.27
1.65
8.35%
6.48%
—
0.31
Dividend per sh¥
0.82
0.93
0.95
1.03
1.07
1.12
1.24
1.45
1.44
1.03
0.96
6.93%
6.97%
—
14.48
Div yield (avg)%
13.20
10.81
9.61
9.32
7.31
4.89
7.19
8.72
11.37
2.88
3.57
7.31
9.47
53
24.00
Payout ratio%
27.46
30.01
32.34
33.68
36.23
34.74
34.59
36.93
37.04
2.09
14.75
36.23
34.13
41
1.204
Shares (diluted)B
1.839
1.966
2.163
2.072
2.031
2.262
2.694
2.755
2.685
1.225
1.240
5.32%
5.85%
22
8.61
Buyback yield%
8.39
10.78
11.11
10.60
7.89
7.41
5.65
8.60
11.17
27.93
13.24
7.89
8.49
62
0.923
D/E ratiox
0.537
0.502
0.464
0.466
0.472
0.430
0.420
0.409
0.435
1.623
1.388
0.430
0.465
90
0.578
Enterprise value¥B
3.155
2.787
2.868
3.106
3.476
3.618
3.997
4.254
4.548
4.782
0.318
7.92%
3.70%
46
2.411
LT debt¥B
2.944
3.122
3.025
2.882
2.669
2.462
2.598
2.683
3.020
2.067
3.095
0.94%
0.32%
52
Revenue
¥4.044B
6.28%
1.00×
Cost of revenue
¥2.783B
6.39%
1.01×
Operating expenses
¥971.0M
6.16%
0.99×
Goodwill & intangibles
16.50%
Spread over hurdle
(3.14%)