3.045
Revenue¥B
1.774
1.897
2.079
2.277
2.446
2.659
2.926
3.210
3.475
3.687
3.378
8.55%
8.51%
28
24.56
Revenue growth%
28.05
25.27
27.63
28.96
28.03
26.26
26.26
24.11
23.58
20.68
6.35
24.11
26.26
72
21.97
Gross margin%
23.63
24.41
23.79
25.24
27.98
26.21
24.88
24.39
26.70
26.21
3.39
26.21
25.06
64
14.85
Operating margin%
21.54
21.70
22.51
20.95
20.30
20.12
21.02
18.94
15.95
13.82
19.13
18.94
20.62
33
4.34
Net margin%
10.75
12.28
15.03
16.90
16.73
18.65
18.18
17.38
17.04
14.77
14.01
17.38
16.82
8
10.41
P/E ratio (avg)x
61.65
61.58
64.87
65.27
65.02
76.91
92.55
100.6
108.4
126.2
14.99
100.6
71.09
83
24.69
EV/EBITx
28.41
30.66
31.66
30.58
31.48
30.99
31.06
29.20
24.85
26.32
27.38
29.20
30.62
37
2.89
FCF yield (avg)%
11.37
11.74
14.09
12.95
15.35
14.36
12.69
11.69
8.70
9.36
19.84
11.69
12.22
76
18.02
FCF margin%
23.28
24.01
25.38
25.98
24.55
23.57
26.07
24.28
25.99
28.91
29.64
25.99
24.97
39
0.817
FCF / Net incomex
1.353
1.531
1.518
1.430
1.532
1.696
1.613
1.538
1.746
1.802
1.007
1.696
1.535
15
24.81
ROIC%
19.81
17.10
17.53
15.86
14.78
17.19
19.72
19.29
18.35
15.51
10.62
18.35
17.36
65
23.60
Return on equity%
21.68
20.98
21.88
24.39
26.48
25.67
22.92
20.58
19.56
19.85
28.57
20.58
21.78
79
2.74
Return on assets%
29.35
29.92
27.04
26.55
23.56
21.36
24.05
22.88
21.88
20.08
15.86
21.88
23.81
78
0.85
EPS¥
1.58
1.66
1.58
1.42
1.23
1.16
1.18
1.28
1.39
1.50
0.93
4.00%
(0.37%)
—
17.64
EPS growth%
2.84
3.88
2.88
1.54
0.40
0.40
0.73
2.24
1.97
2.46
17.78
1.97
2.11
21
1.19
Bookvalue per sh¥
1.60
1.47
1.43
1.29
1.44
1.54
1.64
1.71
1.86
1.78
0.65
4.37%
2.30%
—
1.77
FCF per share¥
2.53
2.83
3.34
3.62
3.64
4.18
4.12
4.59
5.37
5.26
1.50
7.67%
7.44%
—
0.62
Dividend per sh¥
1.92
1.92
2.14
2.25
2.05
2.16
2.22
2.00
1.82
1.83
0.66
(2.24%)
(0.11%)
—
23.16
Div yield (avg)%
28.94
29.25
30.54
32.38
33.35
31.40
32.92
30.51
29.41
28.46
3.77
30.51
30.52
53
11.55
Payout ratio%
25.23
23.77
23.72
23.06
21.12
18.82
19.53
17.54
16.26
18.15
8.39
18.15
20.32
57
0.412
Shares (diluted)B
0.635
0.639
0.637
0.631
0.716
0.731
0.805
0.893
1.020
1.101
0.408
9.00%
6.90%
31
3.57
Buyback yield%
6.84
6.83
7.16
7.30
5.81
8.78
11.19
12.13
13.81
10.95
9.79
11.19
8.04
94
0.185
D/E ratiox
0.732
0.736
0.691
0.750
0.784
0.750
0.760
0.734
0.707
0.651
0.739
0.734
0.735
37
1.222
Enterprise value¥B
0.863
0.956
0.858
0.885
0.855
0.918
0.979
1.096
0.988
0.978
3.122
2.74%
1.60%
11
0.511
LT debt¥B
0.723
0.670
0.617
0.625
0.656
0.715
0.679
0.753
0.835
0.793
3.047
3.88%
1.05%
91
Revenue
¥3.687B
8.51%
1.00×
Cost of revenue
¥2.483B
8.53%
1.00×
Operating expenses
¥914.8M
8.29%
0.98×
Spread over hurdle
(4.11%)