1.199
Revenue¥B
1.686
1.684
1.751
1.760
1.803
1.868
1.910
1.938
1.989
2.025
1.299
2.35%
2.32%
76
7.35
Revenue growth%
22.62
23.96
24.37
24.20
21.58
19.44
22.03
23.85
26.83
28.52
28.26
23.85
23.90
41
13.17
Gross margin%
9.55
11.88
14.57
13.67
13.92
16.57
15.32
18.07
19.91
20.01
23.63
18.07
14.94
42
21.55
Operating margin%
8.86
6.54
6.59
5.05
3.96
3.98
5.17
3.58
1.12
0.40
7.70
3.58
4.51
20
7.10
Net margin%
24.91
22.22
21.58
22.44
21.98
21.77
19.41
19.31
17.58
17.87
17.66
19.31
21.68
73
20.49
P/E ratio (avg)x
12.73
14.49
14.12
14.17
15.56
16.20
16.42
15.34
16.15
17.77
6.075
16.20
15.45
56
27.77
EV/EBITx
10.18
10.77
10.06
9.906
9.981
10.51
11.18
10.98
10.31
9.584
6.449
10.51
10.25
73
16.70
FCF yield (avg)%
12.32
9.59
10.01
10.68
12.71
11.96
13.61
14.68
17.45
15.74
15.73
14.68
12.51
86
22.19
FCF margin%
27.38
24.40
25.57
27.34
24.93
27.04
26.23
24.71
25.41
26.27
2.89
26.23
25.90
83
0.570
FCF / Net incomex
0.423
0.429
0.491
0.578
0.580
0.652
0.766
0.754
0.836
0.858
0.124
0.766
0.616
67
7.43
ROIC%
11.31
11.92
10.18
8.64
11.33
10.79
10.80
11.87
9.91
9.60
25.88
10.79
10.80
31
29.12
Return on equity%
23.29
20.53
21.90
21.12
19.24
19.30
20.54
19.56
16.65
16.79
2.00
19.30
20.05
46
25.68
Return on assets%
12.97
13.89
12.09
14.43
16.61
19.09
21.05
19.95
22.62
20.36
16.77
20.36
17.85
21
1.20
EPS¥
1.12
1.18
1.20
1.13
1.18
1.22
1.24
1.39
1.38
1.29
1.26
1.77%
0.55%
—
25.60
EPS growth%
25.34
24.11
23.27
21.23
18.57
21.51
19.43
16.45
13.46
12.51
21.69
16.45
20.33
66
1.71
Bookvalue per sh¥
7.98
8.91
9.36
9.49
11.11
11.34
11.93
13.05
15.35
16.83
5.08
8.66%
8.91%
—
5.30
FCF per share¥
5.92
5.47
5.10
4.79
5.22
5.64
5.55
6.40
6.43
6.01
3.79
2.83%
0.23%
—
4.85
Dividend per sh¥
4.61
5.03
5.19
4.84
5.58
5.90
5.88
6.15
6.39
6.29
2.02
2.43%
4.16%
—
10.19
Div yield (avg)%
20.47
17.63
18.03
20.76
18.56
15.71
13.49
16.12
18.16
17.20
8.30
16.12
17.83
34
5.11
Payout ratio%
12.10
9.24
8.98
9.84
9.71
8.38
6.52
6.21
5.53
3.17
23.64
6.21
8.68
56
165.0
Shares (diluted)M
180.3
195.0
207.8
238.4
262.2
284.5
327.0
374.5
426.7
482.1
165.2
12.96%
10.81%
84
27.35
Buyback yield%
29.05
29.31
28.84
28.33
25.90
25.38
28.20
30.65
29.91
32.23
16.03
29.91
28.94
32
0.825
D/E ratiox
2.465
2.556
2.486
2.307
2.646
2.606
2.857
2.923
3.016
3.384
0.754
2.923
2.626
35
2.067
Enterprise value¥B
2.737
3.233
3.807
3.987
4.808
5.497
6.347
7.728
8.211
8.571
1.293
12.25%
13.46%
43
0.629
LT debt¥B
0.740
0.759
0.752
0.724
0.797
0.863
0.850
0.810
0.740
0.754
1.848
(1.11%)
0.23%
51
Revenue
¥2.025B
2.32%
1.00×
Cost of revenue
¥1.417B
2.32%
1.00×
Operating expenses
¥437.3M
2.46%
1.01×
Goodwill & intangibles
14.42%
Spread over hurdle
(5.35%)