0.802
Revenue¥B
2.711
2.875
2.978
3.195
3.369
3.517
3.664
3.957
4.242
4.549
0.855
6.19%
5.92%
42
4.58
Revenue growth%
28.52
28.99
27.98
28.39
30.04
28.18
28.89
30.81
33.68
34.90
26.51
30.81
28.94
13
24.06
Gross margin%
23.58
23.52
26.31
23.38
20.53
19.34
17.22
18.08
19.34
21.18
9.96
19.34
20.85
36
21.46
Operating margin%
28.42
30.81
29.29
31.95
29.19
32.10
32.01
32.68
34.63
33.31
27.75
32.68
31.98
56
26.47
Net margin%
20.72
22.46
21.51
22.77
19.78
17.42
16.00
14.63
15.27
16.51
7.71
16.00
18.60
74
33.53
P/E ratio (avg)x
29.35
30.59
29.04
34.21
38.32
43.47
43.71
46.77
47.72
52.70
26.94
46.77
40.90
17
10.79
EV/EBITx
35.65
39.52
45.79
50.90
53.66
58.97
63.91
65.03
72.42
82.64
28.51
65.03
56.32
60
19.58
FCF yield (avg)%
14.11
15.84
15.67
13.30
16.03
14.34
12.56
13.04
13.46
13.18
28.05
13.18
13.78
83
14.99
FCF margin%
21.89
20.54
23.00
20.21
21.64
21.45
22.32
21.42
19.26
22.16
6.61
21.45
21.55
18
1.594
FCF / Net incomex
0.948
1.079
1.003
1.025
1.014
1.147
1.307
1.396
1.384
1.392
0.733
1.384
1.113
72
20.02
ROIC%
17.70
17.24
18.93
21.91
19.45
19.60
18.15
15.77
15.40
14.92
12.29
15.77
17.92
54
21.50
Return on equity%
11.35
13.65
11.99
11.05
8.51
8.00
6.46
7.83
6.28
5.20
10.75
6.46
8.25
84
25.21
Return on assets%
13.60
16.48
13.54
13.21
14.78
15.51
16.43
19.29
17.39
16.17
11.77
16.43
15.84
58
0.78
EPS¥
1.65
1.62
1.57
1.48
1.64
1.67
1.48
1.47
1.41
1.41
0.88
(2.93%)
(1.68%)
—
25.51
EPS growth%
4.75
2.77
1.43
1.15
1.19
4.13
2.49
1.55
3.66
2.70
10.26
2.70
2.59
10
1.10
Bookvalue per sh¥
2.07
2.19
2.36
2.16
2.25
2.46
2.55
2.62
2.82
3.20
3.29
7.29%
3.68%
—
1.51
FCF per share¥
0.44
0.47
0.42
0.41
0.43
0.45
0.40
0.40
0.42
0.39
0.73
(1.83%)
(2.32%)
—
0.60
Dividend per sh¥
2.85
2.92
2.68
2.52
2.29
2.51
2.32
2.03
1.84
1.98
0.65
(2.85%)
(4.71%)
—
20.48
Div yield (avg)%
3.20
2.70
0.96
0.40
1.23
3.59
2.09
4.85
3.59
3.76
21.13
3.59
2.95
61
16.97
Payout ratio%
24.15
25.62
24.56
26.20
28.70
31.22
29.23
31.50
32.10
30.11
16.52
31.22
28.97
92
858.0
Shares (diluted)M
835.8
753.4
822.6
753.3
716.2
783.4
825.7
813.0
734.2
764.2
829.9
1.31%
(1.63%)
55
28.37
Buyback yield%
27.38
25.52
22.99
20.73
23.00
24.17
24.67
26.81
27.90
29.26
3.75
26.81
25.09
80
1.102
D/E ratiox
1.920
2.132
2.431
2.209
2.417
2.352
2.637
2.399
2.398
2.278
1.035
2.398
2.375
10
0.570
Enterprise value¥B
3.347
3.330
3.283
3.555
3.354
3.890
4.262
4.480
4.406
4.383
1.474
5.50%
4.39%
18
2.592
LT debt¥B
2.768
3.099
3.397
3.360
3.773
3.630
3.313
3.713
3.461
3.508
1.371
(1.44%)
3.61%
72
Revenue
¥4.549B
5.92%
1.00×
Cost of revenue
¥3.185B
5.92%
1.00×
Operating expenses
¥906.5M
6.34%
1.04×
Goodwill & intangibles
15.43%
Spread over hurdle
(5.67%)