1.312
Revenue¥B
3.079
3.400
3.626
4.001
4.350
4.645
4.995
5.425
5.789
6.210
1.415
7.38%
8.19%
87
4.06
Revenue growth%
6.66
9.56
9.70
7.20
6.69
4.80
3.53
1.83
2.20
1.26
26.37
2.20
5.73
24
13.88
Gross margin%
9.87
12.03
11.20
9.67
11.13
10.44
8.35
9.76
12.51
9.56
23.45
9.76
10.15
69
11.97
Operating margin%
19.10
18.52
20.51
19.48
21.26
18.85
21.22
23.08
20.72
19.74
9.72
20.72
20.13
50
12.75
Net margin%
15.90
18.90
19.54
21.35
21.62
20.42
20.47
22.23
20.28
17.40
6.74
20.42
20.35
27
34.10
P/E ratio (avg)x
28.74
30.68
29.33
33.36
34.08
37.88
41.99
45.08
50.34
47.04
9.971
45.08
35.98
32
20.43
EV/EBITx
18.19
18.61
19.77
21.31
23.45
20.87
18.47
18.20
17.66
18.41
32.68
18.41
18.54
33
12.61
FCF yield (avg)%
18.43
16.19
14.07
15.93
17.64
18.17
17.43
17.08
17.33
18.46
6.16
17.43
17.38
46
11.66
FCF margin%
20.06
21.65
23.90
23.12
22.31
19.84
22.50
24.28
22.20
20.69
14.62
22.20
22.25
87
1.388
FCF / Net incomex
0.783
0.840
0.816
0.742
0.756
0.743
0.776
0.715
0.638
0.570
1.035
0.715
0.749
61
27.77
ROIC%
29.03
26.57
23.77
22.76
21.70
22.84
24.17
23.72
24.76
26.84
27.33
24.17
23.97
27
21.94
Return on equity%
26.70
23.70
21.14
20.60
18.74
16.88
18.90
16.24
14.49
16.89
10.11
16.88
18.82
22
23.80
Return on assets%
28.09
29.13
29.21
30.79
28.12
28.97
27.71
25.23
25.14
26.80
23.92
26.80
28.11
93
1.12
EPS¥
1.14
1.19
1.20
1.08
1.18
1.06
1.04
1.05
1.18
1.26
1.24
1.35%
0.15%
—
18.73
EPS growth%
21.87
22.46
20.67
19.92
17.11
14.60
11.84
11.19
10.36
9.34
23.53
11.19
15.86
63
0.77
Bookvalue per sh¥
2.97
3.27
3.59
3.68
3.43
3.46
3.52
3.91
3.92
4.29
2.08
4.57%
4.67%
—
1.04
FCF per share¥
2.95
2.73
2.95
2.56
2.60
2.62
2.49
2.51
2.58
2.54
3.81
(0.44%)
(2.26%)
—
2.40
Dividend per sh¥
5.09
5.03
4.91
5.66
6.45
7.74
8.61
9.10
9.52
10.49
2.28
10.21%
7.95%
—
22.49
Div yield (avg)%
19.88
19.50
22.36
23.35
20.88
17.94
18.29
16.39
18.40
17.33
17.25
17.94
18.95
22
16.34
Payout ratio%
24.63
25.67
23.29
25.72
24.69
24.33
24.30
24.71
25.27
23.79
28.31
24.33
24.66
80
582.4
Shares (diluted)M
550.8
522.0
467.4
418.5
395.3
374.8
390.5
359.1
363.0
343.6
568.6
(2.76%)
(4.32%)
87
3.12
Buyback yield%
29.60
29.58
30.75
30.40
32.94
33.32
33.57
36.27
38.01
39.53
24.65
36.27
33.13
25
1.530
D/E ratiox
0.704
0.717
0.663
0.611
0.602
0.610
0.602
0.561
0.535
0.512
1.136
0.561
0.606
53
1.428
Enterprise value¥B
5.281
5.370
6.011
5.725
6.459
7.296
8.158
7.904
8.736
8.343
4.569
5.25%
5.66%
50
4.882
LT debt¥B
4.373
4.352
4.841
5.668
6.062
5.973
6.150
6.457
6.976
7.604
3.697
4.64%
6.10%
69
Revenue
¥6.210B
8.19%
1.00×
Cost of revenue
¥3.235B
7.78%
0.96×
Operating expenses
¥1.330B
8.76%
1.05×
Spread over hurdle
(0.76%)