0.445
Revenue¥B
0.935
1.018
1.113
1.182
1.275
1.388
1.478
1.565
1.690
1.830
0.468
7.49%
7.55%
36
16.60
Revenue growth%
15.23
12.67
11.54
14.36
12.86
14.06
16.45
18.52
16.67
15.30
14.40
16.45
14.80
76
5.56
Gross margin%
18.13
16.22
19.15
17.76
20.11
19.09
20.38
18.57
20.00
20.10
22.69
20.00
19.12
22
28.67
Operating margin%
0.83
3.62
2.79
4.71
3.49
1.82
0.40
0.40
0.40
3.19
5.96
0.40
2.31
78
3.77
Net margin%
21.93
21.25
21.80
18.99
17.20
20.05
21.20
21.82
23.24
22.93
27.77
21.82
21.53
35
28.71
P/E ratio (avg)x
35.27
39.99
43.99
46.99
46.52
44.46
46.97
44.85
49.42
48.83
27.90
46.97
45.69
18
25.43
EV/EBITx
30.26
31.78
32.29
38.33
38.87
43.62
50.22
59.45
57.42
57.34
26.93
57.34
41.24
66
5.64
FCF yield (avg)%
15.97
18.54
21.00
21.56
21.57
21.01
21.00
18.76
19.62
20.09
22.28
20.09
20.54
93
9.38
FCF margin%
13.96
13.86
15.82
14.29
13.11
13.32
10.36
7.80
8.87
8.99
10.67
8.99
13.21
12
1.307
FCF / Net incomex
1.073
1.245
1.329
1.363
1.286
1.496
1.496
1.510
1.686
1.810
1.487
1.510
1.429
94
3.43
ROIC%
12.39
11.77
11.87
11.26
11.18
12.53
11.98
9.51
6.86
6.90
3.74
9.51
11.52
84
2.14
Return on equity%
19.73
18.34
20.95
18.15
17.34
16.93
17.48
16.04
16.59
16.90
7.36
16.90
17.41
88
16.61
Return on assets%
16.17
15.44
13.22
12.58
11.04
8.75
11.02
12.03
14.88
16.66
10.77
12.03
12.90
85
1.81
EPS¥
4.74
4.84
5.36
6.18
6.84
7.43
7.53
8.77
8.49
8.92
1.87
5.43%
5.91%
—
28.88
EPS growth%
25.23
27.27
29.77
27.96
26.57
25.87
25.90
27.84
27.94
29.29
27.61
27.84
27.55
75
0.89
Bookvalue per sh¥
2.71
2.84
2.63
2.50
2.61
2.53
2.28
2.53
2.80
2.50
3.43
(0.82%)
(1.00%)
—
3.02
FCF per share¥
0.83
0.75
0.80
0.83
0.92
1.02
0.97
1.01
0.93
0.85
3.22
(1.78%)
0.95%
—
1.51
Dividend per sh¥
3.89
4.16
4.10
4.50
4.78
5.30
5.75
6.01
7.01
7.08
2.86
8.19%
5.78%
—
19.43
Div yield (avg)%
12.12
13.05
11.39
11.53
13.16
12.08
14.83
14.09
14.79
12.31
27.80
14.09
12.68
59
23.36
Payout ratio%
14.00
11.22
12.22
13.90
13.02
13.74
15.59
17.63
19.75
20.58
14.69
17.63
13.95
94
0.602
Shares (diluted)B
0.997
1.088
1.281
1.270
1.263
1.261
1.414
1.628
1.921
2.187
0.608
11.61%
10.00%
8
24.73
Buyback yield%
19.14
19.58
18.16
18.54
20.99
18.13
16.61
15.04
14.10
13.02
2.73
15.04
18.15
65
0.495
D/E ratiox
1.056
1.135
1.132
1.055
1.154
1.310
1.383
1.597
1.813
2.061
1.618
1.597
1.232
19
1.617
Enterprise value¥B
1.345
1.508
1.480
1.775
1.860
2.137
2.173
2.201
2.589
2.982
2.182
9.90%
9.46%
70
1,642
LT debt¥M
752.6
809.1
783.8
767.9
795.7
825.7
882.8
947.9
889.3
947.2
989.4
3.55%
2.02%
45
Revenue
¥1.830B
7.55%
1.00×
Cost of revenue
¥916.1M
7.65%
1.01×
Operating expenses
¥365.1M
7.19%
0.97×
Goodwill & intangibles
15.68%
Spread over hurdle
12.93%