0.171
Revenue¥B
1.618
1.679
1.702
1.756
1.774
1.764
1.803
1.807
1.856
1.870
0.176
1.06%
1.37%
68
23.98
Revenue growth%
12.02
12.74
14.37
13.21
11.52
10.24
10.47
13.08
11.11
12.05
28.43
11.11
12.03
16
11.45
Gross margin%
32.76
30.39
28.92
29.06
29.88
30.11
28.57
25.75
24.90
25.98
9.67
25.98
28.99
31
9.41
Operating margin%
19.73
18.38
16.08
14.52
16.72
16.21
14.85
17.83
15.98
17.82
7.55
16.21
16.46
84
23.03
Net margin%
36.19
33.80
32.04
31.14
30.16
28.40
26.43
28.76
31.31
33.08
3.57
28.76
31.22
80
23.96
P/E ratio (avg)x
30.07
29.60
30.97
30.44
31.12
28.33
29.44
28.07
25.43
23.44
33.75
28.07
29.52
21
27.41
EV/EBITx
42.92
51.67
52.37
51.92
60.43
58.85
61.13
69.90
83.71
97.90
12.29
69.90
59.64
7
15.56
FCF yield (avg)%
25.06
23.43
22.29
23.36
21.99
20.78
22.16
24.43
22.77
25.62
5.90
22.77
23.07
11
18.73
FCF margin%
32.61
33.12
32.78
33.83
31.96
29.84
27.96
30.51
31.60
33.15
14.50
30.51
32.28
66
1.340
FCF / Net incomex
0.928
1.048
1.114
1.266
1.392
1.452
1.475
1.519
1.599
1.573
0.615
1.519
1.422
52
16.08
ROIC%
33.46
34.95
34.75
34.50
32.05
32.76
31.98
31.17
30.86
29.94
11.40
31.17
32.41
8
10.60
Return on equity%
19.06
18.37
16.30
18.47
17.61
19.12
21.74
21.16
23.48
21.39
5.94
21.39
19.09
49
18.03
Return on assets%
19.83
22.17
19.24
20.55
17.66
15.45
12.47
13.90
11.55
12.05
15.95
12.47
16.56
65
1.20
EPS¥
2.05
2.33
2.36
2.53
2.65
2.89
2.71
2.96
3.21
3.76
1.27
7.24%
7.61%
—
5.49
EPS growth%
5.65
3.92
2.92
3.95
5.89
7.67
9.34
8.75
6.68
5.53
29.01
7.67
5.77
69
1.85
Bookvalue per sh¥
1.29
1.33
1.34
1.34
1.33
1.47
1.67
1.83
1.91
2.14
1.92
10.00%
7.09%
—
2.18
FCF per share¥
1.73
1.87
2.06
1.94
2.08
2.10
2.01
1.82
1.89
1.93
0.38
(1.53%)
1.70%
—
2.11
Dividend per sh¥
2.25
2.11
2.29
2.08
2.13
2.27
2.31
2.30
2.16
2.41
1.33
2.42%
0.59%
—
12.98
Div yield (avg)%
23.06
23.75
22.32
19.71
20.73
18.29
15.31
15.34
15.76
18.58
8.07
15.76
19.14
80
13.73
Payout ratio%
12.39
10.00
11.85
12.16
13.42
13.36
12.95
15.21
16.94
15.93
24.73
15.21
13.16
76
294.8
Shares (diluted)M
514.7
535.8
633.2
726.3
825.7
878.0
993.5
955.4
916.6
940.1
289.3
2.63%
7.18%
90
16.16
Buyback yield%
10.00
11.82
14.01
14.25
15.05
16.82
16.89
18.75
21.62
24.21
25.42
18.75
15.93
81
0.227
D/E ratiox
0.607
0.603
0.536
0.491
0.478
0.424
0.448
0.446
0.418
0.377
1.155
0.424
0.463
38
1.956
Enterprise value¥B
2.113
2.019
1.939
2.140
2.209
2.222
2.189
2.391
2.606
2.736
1.729
4.37%
3.06%
23
2,053
LT debt¥M
299.8
314.0
327.5
344.3
354.8
373.0
357.6
356.8
423.1
424.2
501.9
3.64%
3.02%
78
Revenue
¥1.870B
1.37%
1.00×
Cost of revenue
¥885.3M
1.50%
1.01×
Operating expenses
¥383.7M
1.07%
0.97×
Spread over hurdle
(3.24%)