0.172
Revenue¥B
0.975
0.990
1.019
1.023
1.038
1.086
1.138
1.141
1.156
1.193
0.193
2.83%
2.28%
31
28.16
Revenue growth%
28.46
26.83
29.26
26.62
28.41
29.24
29.76
31.37
31.66
33.13
28.99
31.37
29.25
48
5.03
Gross margin%
16.10
13.79
13.83
15.58
16.62
17.11
16.92
16.52
18.35
20.28
28.21
17.11
16.57
67
27.67
Operating margin%
26.02
25.32
23.94
25.06
27.01
26.99
28.63
25.74
27.32
27.27
27.68
27.27
26.50
47
7.39
Net margin%
14.94
15.63
17.86
19.08
19.17
19.05
17.03
16.29
18.10
17.58
20.85
17.58
17.72
71
34.93
P/E ratio (avg)x
20.40
20.54
18.84
19.53
17.36
16.32
16.21
14.85
15.03
13.99
12.70
15.03
16.84
92
20.98
EV/EBITx
16.57
17.86
17.64
16.11
15.71
16.85
14.99
14.69
15.02
14.30
18.35
14.99
15.91
45
18.18
FCF yield (avg)%
22.40
19.79
21.35
18.70
21.53
19.06
20.29
19.12
18.05
16.16
23.65
19.06
19.46
75
16.40
FCF margin%
30.40
28.32
25.32
27.74
26.01
26.05
27.47
26.99
27.51
26.79
2.65
26.99
27.23
32
1.653
FCF / Net incomex
1.007
0.880
0.826
0.800
0.829
0.865
0.740
0.779
0.665
0.636
1.463
0.740
0.813
16
11.42
ROIC%
17.07
18.46
18.11
17.53
18.27
16.10
17.04
19.94
19.58
22.23
26.66
19.58
18.19
92
17.29
Return on equity%
8.97
8.11
9.97
10.49
9.90
7.15
4.85
5.98
4.60
5.24
8.34
5.24
7.63
89
18.88
Return on assets%
24.23
25.87
26.43
28.41
26.83
29.14
27.97
27.50
27.74
26.29
5.07
27.74
27.16
60
3.69
EPS¥
1.31
1.21
1.19
1.10
1.14
1.04
0.89
0.91
0.93
0.90
4.06
(4.61%)
(3.26%)
—
23.98
EPS growth%
19.44
18.24
17.74
18.56
15.77
18.19
19.15
20.23
21.38
19.40
12.24
19.40
18.85
7
5.72
Bookvalue per sh¥
1.99
2.06
2.02
2.24
2.38
2.57
2.51
2.60
2.66
3.09
6.12
5.35%
5.49%
—
1.26
FCF per share¥
5.33
5.25
5.45
5.40
5.33
5.53
4.69
4.13
3.92
3.42
5.14
(8.49%)
(4.12%)
—
1.52
Dividend per sh¥
2.90
2.81
2.80
2.57
2.78
2.41
2.39
2.59
2.82
2.88
4.71
0.72%
(0.92%)
—
10.25
Div yield (avg)%
5.97
6.93
4.90
3.52
4.43
5.01
7.00
8.92
11.90
10.27
8.38
8.92
6.45
5
7.33
Payout ratio%
27.05
27.26
24.54
24.66
22.28
20.25
20.48
19.86
20.41
20.90
20.20
20.41
21.59
18
131.1
Shares (diluted)M
257.5
281.3
315.8
347.6
415.8
459.3
537.2
593.0
672.1
753.5
132.8
12.63%
12.70%
55
7.80
Buyback yield%
12.63
9.76
9.77
9.08
8.87
9.28
8.85
6.27
9.18
6.36
17.73
8.85
9.13
6
1.489
D/E ratiox
0.801
0.839
0.825
0.864
0.828
0.838
0.761
0.800
0.853
0.921
0.182
0.838
0.833
91
791.5
Enterprise value¥M
632.3
678.5
686.6
659.5
602.4
657.6
663.4
748.3
721.9
787.7
350.9
5.51%
2.73%
71
813.4
LT debt¥M
242.5
238.4
218.5
219.1
196.5
168.7
159.4
139.6
144.5
135.5
283.9
(7.16%)
(6.44%)
54
Revenue
¥1.193B
2.28%
1.00×
Cost of revenue
¥814.1M
2.57%
1.03×
Operating expenses
¥271.7M
1.95%
0.97×
Goodwill & intangibles
14.35%
Spread over hurdle
(3.54%)