2.875
Revenue¥B
2.266
2.347
2.474
2.638
2.727
2.854
3.074
3.298
3.544
3.763
3.160
6.65%
5.60%
7
18.20
Revenue growth%
18.34
18.13
15.57
14.78
15.20
17.62
19.18
17.20
17.95
18.43
5.96
17.95
17.79
86
26.79
Gross margin%
32.91
32.56
32.97
32.84
31.87
33.26
31.14
32.75
35.28
32.31
4.45
32.75
32.80
72
21.84
Operating margin%
15.06
14.20
11.62
13.71
15.22
15.73
16.01
17.22
16.13
18.95
23.86
16.13
15.47
40
24.08
Net margin%
20.42
22.11
22.55
23.23
25.91
27.93
26.67
26.25
23.95
22.71
18.38
26.25
23.59
35
8.163
P/E ratio (avg)x
29.85
31.62
35.83
33.15
30.55
33.71
33.15
34.69
36.17
36.19
28.75
34.69
33.43
92
27.24
EV/EBITx
35.39
35.30
31.68
34.17
31.26
29.71
29.23
28.83
29.48
29.94
25.95
29.48
30.60
13
20.34
FCF yield (avg)%
21.95
23.80
21.84
24.32
25.31
23.08
20.18
22.24
24.52
27.30
2.94
23.08
23.44
88
18.82
FCF margin%
7.64
9.00
11.52
11.84
12.60
12.40
12.48
14.30
15.70
16.32
29.27
14.30
12.44
43
1.286
FCF / Net incomex
0.895
0.915
0.932
1.027
1.152
1.157
1.134
1.283
1.321
1.309
0.943
1.283
1.143
61
28.23
ROIC%
19.98
19.88
18.75
17.10
15.61
14.72
14.43
12.12
14.63
16.77
20.02
14.63
16.19
43
29.71
Return on equity%
29.07
27.49
29.95
28.65
30.13
32.92
33.81
36.57
35.12
33.68
10.13
33.81
31.53
52
18.02
Return on assets%
27.63
25.37
25.32
24.62
26.02
25.96
25.14
22.75
24.66
23.68
11.02
24.66
25.23
93
0.73
EPS¥
1.16
1.09
1.06
1.11
1.03
1.06
0.98
0.89
0.85
0.91
0.79
(2.46%)
(2.55%)
—
24.79
EPS growth%
31.62
31.63
30.02
28.77
27.25
25.91
26.96
26.16
23.86
24.64
12.45
25.91
27.10
89
1.25
Bookvalue per sh¥
0.70
0.81
0.94
0.91
0.99
1.01
0.99
1.08
1.12
1.19
0.67
3.58%
6.19%
—
1.37
FCF per share¥
0.92
0.92
0.93
0.99
0.96
1.01
1.03
1.20
1.33
1.43
0.61
8.31%
5.35%
—
1.08
Dividend per sh¥
1.66
1.82
1.76
1.88
2.08
2.41
2.50
2.65
2.90
3.04
0.83
7.91%
7.33%
—
27.31
Div yield (avg)%
25.54
26.15
28.16
30.70
31.79
30.21
30.03
31.44
32.75
35.08
18.72
31.44
30.45
48
2.36
Payout ratio%
17.25
16.25
17.39
17.79
18.37
17.36
14.60
16.15
15.93
14.95
22.37
15.93
16.75
47
1.180
Shares (diluted)B
1.887
1.916
2.214
2.192
2.117
2.461
2.632
2.841
3.220
3.788
1.195
12.35%
7.67%
71
26.84
Buyback yield%
35.48
35.46
34.98
36.61
34.73
33.62
31.34
30.60
33.32
34.71
3.37
33.32
34.72
84
1.189
D/E ratiox
2.135
2.373
2.412
2.220
2.187
2.334
2.336
2.111
1.876
2.039
0.704
2.111
2.204
47
2.662
Enterprise value¥B
2.532
2.693
2.948
3.279
2.974
3.232
3.212
2.932
3.131
3.341
0.246
2.36%
3.95%
46
0.294
LT debt¥B
1.624
1.519
1.605
1.686
1.625
1.441
1.292
1.370
1.395
1.369
2.500
(3.36%)
(2.61%)
40
Revenue
¥3.763B
5.60%
1.00×
Cost of revenue
¥1.891B
5.56%
1.00×
Operating expenses
¥738.2M
5.46%
0.99×
Property and equipment
16.05%
Spread over hurdle
17.16%