1.007
Revenue¥B
1.259
1.286
1.299
1.327
1.377
1.394
1.433
1.475
1.509
1.556
1.057
2.47%
2.23%
60
28.75
Revenue growth%
38.94
41.12
43.21
41.69
40.11
39.24
40.81
41.90
44.46
41.50
7.90
41.50
41.31
36
24.05
Gross margin%
4.43
4.46
5.97
5.28
5.38
6.60
5.44
3.30
3.57
5.03
16.43
5.03
5.16
93
8.86
Operating margin%
18.85
17.31
17.07
17.02
19.21
19.44
21.22
19.97
19.08
19.44
19.67
19.44
19.15
79
6.35
Net margin%
21.83
18.83
18.32
16.49
17.87
16.24
16.12
17.43
16.15
15.47
11.16
16.15
16.96
35
16.78
P/E ratio (avg)x
29.23
32.24
37.42
37.15
38.43
36.48
37.36
37.12
39.63
40.21
29.71
37.36
37.25
61
24.92
EV/EBITx
22.36
21.20
20.84
21.87
25.18
27.09
28.08
29.92
30.76
29.83
17.53
29.83
26.13
49
22.97
FCF yield (avg)%
5.43
3.05
4.71
5.45
4.58
6.19
7.27
4.71
3.54
4.98
24.11
4.98
4.84
94
2.15
FCF margin%
14.47
12.79
10.50
12.91
10.25
10.61
9.85
10.89
8.34
8.54
4.57
9.85
10.55
89
1.492
FCF / Net incomex
0.824
0.853
1.009
1.199
1.331
1.488
1.656
1.643
1.816
2.155
1.140
1.656
1.410
29
24.44
ROIC%
1.67
4.18
4.96
7.10
7.34
9.38
10.27
9.98
10.51
7.67
20.29
9.98
7.50
85
5.95
Return on equity%
24.53
24.22
26.41
28.00
27.64
28.78
30.99
29.71
28.94
31.31
27.49
29.71
28.39
86
7.16
Return on assets%
17.41
14.92
17.21
15.63
14.47
14.88
13.93
13.50
12.06
11.39
21.90
13.50
14.67
16
2.59
EPS¥
6.27
6.62
6.18
6.11
6.68
6.75
6.90
6.11
6.86
7.29
2.83
1.78%
1.25%
—
6.40
EPS growth%
33.15
30.58
33.07
32.07
32.62
31.63
29.45
31.53
30.14
31.98
18.81
31.53
31.81
15
5.79
Bookvalue per sh¥
3.65
3.75
4.01
4.20
3.99
4.21
3.86
3.52
3.52
3.71
4.37
(1.41%)
(0.47%)
—
4.14
FCF per share¥
4.57
4.69
5.14
5.92
5.70
6.02
6.45
6.36
7.32
7.09
5.03
4.47%
4.10%
—
4.64
Dividend per sh¥
2.02
2.12
2.21
2.06
2.02
1.93
1.98
2.09
2.13
1.87
1.16
(1.54%)
(0.41%)
—
4.01
Div yield (avg)%
8.68
9.71
12.00
10.57
12.66
13.82
13.41
11.42
9.99
8.07
10.14
11.42
10.99
51
22.62
Payout ratio%
3.72
2.64
3.32
5.45
6.63
4.94
3.86
5.63
4.34
4.64
14.88
4.64
4.49
38
118.7
Shares (diluted)M
148.0
144.1
152.9
166.8
177.4
175.9
192.3
203.5
206.4
244.2
120.8
6.60%
4.68%
24
28.17
Buyback yield%
10.46
7.78
10.25
11.95
14.91
16.78
17.40
15.40
15.94
15.20
4.14
15.94
15.06
47
0.331
D/E ratiox
1.137
1.106
1.076
1.113
1.028
0.946
0.939
1.025
1.015
1.108
1.150
1.015
1.052
46
0.283
Enterprise value¥B
0.800
0.908
0.956
1.060
1.204
1.140
1.108
1.253
1.248
1.313
0.233
1.76%
4.24%
11
0.567
LT debt¥B
0.324
0.347
0.358
0.322
0.281
0.243
0.244
0.256
0.235
0.206
1.314
(6.01%)
(5.79%)
88
Revenue
¥1.556B
2.23%
1.00×
Cost of revenue
¥903.4M
1.79%
0.96×
Operating expenses
¥182.8M
3.80%
1.17×
Spread over hurdle
14.44%