0.403
Revenue¥B
1.013
1.038
1.051
1.080
1.145
1.176
1.228
1.244
1.296
1.373
0.427
3.70%
3.58%
43
6.58
Revenue growth%
0.40
0.41
0.40
1.73
0.40
0.40
0.40
0.40
2.70
4.82
14.37
0.40
0.40
32
19.97
Gross margin%
15.28
16.20
18.37
19.90
18.68
18.01
19.80
17.23
17.83
17.29
27.55
17.83
17.92
69
8.35
Operating margin%
22.69
20.52
19.50
18.06
15.75
13.67
15.88
12.93
13.25
12.36
28.42
13.25
15.82
64
20.01
Net margin%
29.68
27.21
27.51
28.21
30.28
28.50
31.20
29.21
28.40
28.16
13.35
28.50
28.45
21
30.26
P/E ratio (avg)x
78.19
83.82
94.40
107.2
119.3
142.5
141.6
159.9
186.8
217.6
17.66
159.9
130.5
18
34.48
EV/EBITx
14.82
14.77
14.50
15.98
16.53
19.03
18.57
18.88
19.52
23.44
16.05
19.03
17.55
25
27.17
FCF yield (avg)%
30.59
32.01
31.88
30.09
29.68
28.46
29.95
28.12
26.19
25.57
8.75
28.12
29.82
93
3.86
FCF margin%
15.73
15.59
16.47
13.55
14.46
12.38
15.15
17.60
15.27
14.52
20.46
15.15
15.21
60
0.794
FCF / Net incomex
1.163
1.101
1.188
1.100
1.144
1.189
1.203
1.282
1.344
1.496
0.928
1.282
1.188
8
9.01
ROIC%
30.68
30.80
31.90
34.66
34.61
31.76
32.82
32.47
32.62
30.01
21.03
32.47
32.18
21
3.60
Return on equity%
18.23
15.67
13.57
15.81
16.67
18.13
20.53
20.62
21.15
22.76
3.71
20.62
18.18
55
20.63
Return on assets%
27.55
24.96
27.23
27.78
27.47
24.59
24.83
25.83
24.63
25.43
6.85
24.83
25.63
83
5.00
EPS¥
0.90
0.88
0.85
0.82
0.75
0.79
0.75
0.81
0.80
0.71
5.28
(1.16%)
(2.72%)
—
13.49
EPS growth%
13.65
14.71
12.67
9.86
11.03
11.48
13.91
13.64
13.25
15.38
12.31
13.64
13.44
88
8.46
Bookvalue per sh¥
6.21
6.54
7.20
8.35
9.05
10.31
11.35
12.19
11.68
11.50
5.26
4.91%
6.59%
—
3.31
FCF per share¥
9.67
9.36
9.99
11.28
10.65
10.42
10.68
10.93
11.38
13.01
6.53
4.09%
4.58%
—
3.63
Dividend per sh¥
6.63
6.45
5.93
5.16
5.25
5.46
4.84
4.79
4.86
4.34
1.64
(3.73%)
(3.83%)
—
8.92
Div yield (avg)%
5.55
4.18
4.90
4.08
2.16
0.40
3.24
2.72
4.82
5.02
22.83
3.24
4.13
37
5.00
Payout ratio%
14.85
15.30
14.80
12.85
11.10
11.51
11.09
9.62
8.45
7.15
6.73
9.62
11.30
28
118.5
Shares (diluted)M
168.7
177.4
164.6
179.2
191.0
189.4
194.4
171.9
173.9
158.7
123.7
(3.64%)
(0.37%)
19
28.94
Buyback yield%
12.70
14.71
15.78
14.43
14.67
13.42
16.35
18.02
18.22
15.43
8.87
16.35
15.07
7
0.127
D/E ratiox
0.727
0.742
0.813
0.850
0.881
0.809
0.904
0.814
0.855
0.937
0.942
0.855
0.832
7
0.195
Enterprise value¥B
1.366
1.464
1.654
1.752
1.894
1.952
2.309
2.333
2.561
2.949
0.499
9.26%
7.91%
21
1.417
LT debt¥B
0.209
0.222
0.238
0.264
0.319
0.320
0.358
0.423
0.481
0.503
1.284
9.54%
10.71%
41
Revenue
¥1.373B
3.58%
1.00×
Cost of revenue
¥790.2M
3.62%
1.00×
Operating expenses
¥207.2M
4.27%
1.07×
Goodwill & intangibles
16.64%