0.970
Revenue¥B
1.555
1.667
1.718
1.833
1.939
1.999
2.062
2.166
2.312
2.423
1.061
4.55%
5.21%
40
5.61
Revenue growth%
3.19
5.82
7.90
7.50
4.82
7.71
10.47
9.70
7.01
5.53
29.11
7.71
7.26
69
25.79
Gross margin%
15.37
14.21
14.50
15.13
15.01
14.15
11.84
12.13
10.17
11.20
14.67
11.84
14.18
52
25.42
Operating margin%
23.49
22.10
24.91
26.80
24.42
27.41
27.49
27.52
27.82
25.14
22.59
27.49
25.97
54
25.75
Net margin%
16.69
17.96
19.35
21.59
21.80
20.33
17.93
20.33
22.92
22.03
23.92
20.33
20.33
70
17.34
P/E ratio (avg)x
46.56
47.82
54.36
63.25
67.42
66.16
79.09
88.14
94.63
104.2
9.555
88.14
66.79
16
7.357
EV/EBITx
12.69
13.49
13.29
12.26
11.98
12.42
11.34
11.97
12.71
11.57
33.25
11.97
12.34
59
26.07
FCF yield (avg)%
23.17
20.55
22.65
22.38
21.04
22.81
25.43
23.71
22.27
23.25
13.30
23.25
22.73
52
21.51
FCF margin%
0.67
0.40
2.15
0.40
2.61
1.77
1.63
1.14
0.40
1.23
4.68
1.23
1.19
84
0.828
FCF / Net incomex
0.393
0.399
0.476
0.532
0.594
0.651
0.670
0.677
0.670
0.757
0.774
0.670
0.622
67
22.99
ROIC%
22.46
22.94
23.01
21.55
20.40
20.91
20.52
18.68
19.56
16.61
13.37
19.56
20.72
84
24.43
Return on equity%
13.20
10.87
10.17
10.04
8.17
8.37
7.86
5.78
5.99
6.51
26.91
6.51
8.27
23
17.22
Return on assets%
14.16
11.28
11.19
9.29
10.18
8.82
6.81
9.56
7.41
5.63
3.71
7.41
9.42
61
1.54
EPS¥
0.67
0.59
0.62
0.60
0.54
0.50
0.46
0.42
0.45
0.42
1.69
(5.22%)
(4.15%)
—
3.78
EPS growth%
15.05
16.17
16.23
17.18
19.10
16.38
16.98
14.64
14.21
16.60
23.32
16.38
16.31
46
1.42
Bookvalue per sh¥
1.18
1.14
1.10
1.21
1.28
1.43
1.45
1.48
1.57
1.76
0.98
6.49%
3.19%
—
1.53
FCF per share¥
3.08
3.02
2.99
3.33
3.94
4.38
4.61
5.21
5.85
5.71
0.96
7.72%
8.00%
—
1.99
Dividend per sh¥
2.51
2.66
3.14
3.09
2.99
2.99
3.33
3.81
4.01
4.52
0.66
8.66%
6.45%
—
7.59
Div yield (avg)%
24.90
22.50
22.79
20.40
18.08
16.28
17.22
17.76
15.24
14.64
5.72
16.28
17.92
90
10.81
Payout ratio%
21.11
18.37
17.17
14.57
15.50
14.12
17.02
15.22
18.14
20.55
26.92
17.02
17.10
28
687.7
Shares (diluted)M
548.9
568.9
572.9
595.3
568.9
536.0
480.9
406.8
379.2
408.4
685.8
(6.41%)
(2.70%)
63
6.38
Buyback yield%
16.21
16.48
16.46
18.26
18.54
19.87
18.72
18.77
18.89
17.79
5.04
18.77
18.40
37
0.451
D/E ratiox
0.402
0.452
0.452
0.426
0.474
0.519
0.585
0.634
0.689
0.701
0.358
0.634
0.497
67
0.787
Enterprise value¥B
3.145
3.449
3.531
3.820
3.922
4.291
4.134
4.631
5.069
5.347
1.433
6.39%
7.30%
66
1.376
LT debt¥B
1.754
1.700
1.844
1.983
2.119
2.530
2.438
2.786
2.906
3.358
0.345
9.64%
8.31%
64
Revenue
¥2.423B
5.21%
1.00×
Cost of revenue
¥1.432B
5.35%
1.01×
Operating expenses
¥462.1M
5.14%
0.99×
Goodwill & intangibles
18.90%
Return on capital
133.63%
Spread over hurdle
126.45%