1.662
Revenue¥B
4.270
4.301
4.253
4.181
4.292
4.267
4.250
4.358
4.332
4.280
1.850
(0.06%)
0.29%
53
8.49
Revenue growth%
31.80
31.01
28.17
29.38
31.20
30.32
30.17
27.53
25.27
24.60
16.34
27.53
29.78
36
23.33
Gross margin%
4.29
3.58
4.84
6.81
9.13
10.38
9.71
10.65
11.52
11.64
23.18
10.65
9.42
81
29.38
Operating margin%
12.37
13.06
12.88
15.52
17.32
15.06
13.41
14.41
12.66
14.63
14.17
14.41
13.91
39
17.02
Net margin%
19.50
18.09
16.54
16.50
15.46
15.27
13.49
11.97
13.43
13.93
21.39
13.49
15.36
5
26.76
P/E ratio (avg)x
16.10
16.50
17.68
18.72
19.47
19.58
18.85
20.09
20.47
22.93
20.05
20.09
19.16
24
27.54
EV/EBITx
12.92
14.23
15.60
17.14
16.15
18.71
20.34
22.06
24.41
25.05
31.23
22.06
17.93
94
22.07
FCF yield (avg)%
25.79
27.70
27.03
24.47
24.70
26.32
24.07
23.31
24.31
26.45
3.10
24.31
25.25
34
13.55
FCF margin%
7.78
6.08
4.92
7.40
4.89
2.56
4.37
6.60
7.31
9.11
7.85
6.60
6.34
7
1.021
FCF / Net incomex
0.250
0.263
0.242
0.238
0.235
0.218
0.234
0.230
0.222
0.217
1.796
0.222
0.235
47
23.68
ROIC%
6.06
5.62
4.70
4.82
5.24
7.40
9.86
11.25
12.55
12.02
12.55
11.25
6.73
74
15.64
Return on equity%
13.24
15.92
14.05
13.41
11.87
10.62
9.01
10.76
13.45
10.76
8.99
10.76
12.56
28
8.18
Return on assets%
13.30
10.97
10.45
7.69
8.26
10.68
7.89
4.91
6.28
8.72
19.13
7.89
8.49
93
8.17
EPS¥
5.30
5.81
6.23
7.27
8.64
8.63
8.58
8.95
10.07
11.26
8.36
5.44%
8.00%
—
8.79
EPS growth%
20.65
20.40
18.68
20.09
21.02
21.55
21.89
24.39
27.17
26.52
6.04
24.39
21.29
15
5.09
Bookvalue per sh¥
8.87
9.42
9.66
9.74
9.04
9.61
8.83
7.63
7.42
7.94
8.77
(2.57%)
(1.32%)
—
16.96
FCF per share¥
12.23
12.51
13.00
13.81
12.93
13.47
12.57
13.51
14.50
13.82
2.98
1.34%
1.11%
—
4.52
Dividend per sh¥
2.53
2.69
2.60
2.53
2.26
2.37
2.32
2.04
1.98
1.77
11.59
(4.83%)
(3.58%)
—
12.22
Div yield (avg)%
26.92
28.81
27.02
27.44
27.58
28.88
27.32
26.90
27.74
27.44
15.14
27.44
27.44
79
10.68
Payout ratio%
22.86
20.67
19.06
16.27
18.71
18.37
16.57
14.28
15.30
13.16
17.51
15.30
17.47
37
69.38
Shares (diluted)M
67.82
74.47
85.25
82.66
95.64
109.9
110.0
103.2
117.3
126.0
70.17
5.66%
6.35%
14
9.88
Buyback yield%
17.95
18.87
19.64
17.14
15.60
18.54
21.07
20.67
18.39
18.65
23.53
18.65
18.59
91
0.264
D/E ratiox
0.264
0.246
0.217
0.212
0.224
0.206
0.192
0.176
0.189
0.190
1.719
0.190
0.209
67
3.554
Enterprise value¥B
3.102
3.528
3.342
3.159
3.261
3.674
3.883
3.861
4.200
4.359
0.940
5.97%
3.21%
11
0.684
LT debt¥B
3.818
3.807
4.090
4.384
4.671
4.337
4.221
4.741
4.423
4.040
3.110
(2.86%)
0.80%
16
Revenue
¥4.280B
0.29%
1.00×
Cost of revenue
¥1.937B
0.33%
1.00×
Operating expenses
¥875.2M
0.50%
1.02×
Goodwill & intangibles
16.06%
Spread over hurdle
10.79%