0.093
Revenue¥B
0.901
0.954
0.996
1.056
1.107
1.196
1.295
1.385
1.475
1.530
0.098
6.68%
6.01%
64
22.31
Revenue growth%
14.18
12.47
13.04
15.14
14.22
13.72
15.45
14.07
12.70
11.25
22.32
13.72
13.89
80
27.41
Gross margin%
15.69
12.99
11.77
11.94
13.34
13.18
14.86
13.64
11.28
12.73
5.59
13.18
13.09
40
5.64
Operating margin%
13.14
13.27
13.02
13.35
11.01
12.36
14.15
15.16
16.68
17.74
16.20
15.16
13.31
73
18.30
Net margin%
21.48
24.47
25.12
26.04
26.68
24.98
22.56
22.61
24.13
26.65
29.94
24.13
24.72
29
13.88
P/E ratio (avg)x
13.33
12.95
12.88
13.69
15.21
16.78
16.22
17.89
16.78
16.47
6.279
16.78
15.71
41
29.61
EV/EBITx
42.27
43.93
42.51
43.42
41.20
44.47
42.35
45.96
51.82
56.04
17.73
45.96
43.68
36
27.57
FCF yield (avg)%
19.63
18.74
17.07
14.20
17.10
19.70
17.55
14.83
16.06
16.36
13.28
16.36
17.08
95
20.09
FCF margin%
8.32
10.26
13.22
13.24
15.17
14.43
14.37
12.87
13.45
16.01
19.78
14.37
13.35
51
0.142
FCF / Net incomex
0.701
0.662
0.610
0.567
0.562
0.521
0.473
0.461
0.470
0.485
0.353
0.473
0.542
28
7.26
ROIC%
5.13
6.10
5.65
3.80
2.20
1.30
2.46
2.72
0.40
0.40
4.33
1.30
2.59
69
13.94
Return on equity%
15.82
14.82
13.93
11.25
13.85
10.91
11.62
9.98
11.61
10.64
2.88
10.91
11.62
36
9.22
Return on assets%
27.78
28.85
29.41
29.66
31.84
33.37
33.93
36.93
34.17
35.18
12.85
34.17
32.61
51
1.42
EPS¥
6.71
7.89
7.53
7.24
7.08
7.51
7.39
8.76
10.35
10.72
1.57
8.64%
5.37%
—
27.91
EPS growth%
24.29
21.31
19.48
21.59
23.96
25.08
23.56
20.66
19.95
18.00
13.09
20.66
21.45
52
2.16
Bookvalue per sh¥
2.29
2.39
2.22
2.10
2.30
2.56
2.68
2.98
3.22
3.45
1.39
8.49%
3.23%
—
3.82
FCF per share¥
5.73
5.36
6.09
5.85
6.62
6.16
6.52
6.86
7.27
6.76
4.49
0.40%
1.82%
—
1.32
Dividend per sh¥
3.99
4.57
4.72
5.62
6.04
5.97
6.74
7.47
8.38
9.68
3.44
9.88%
9.75%
—
19.89
Div yield (avg)%
10.88
13.16
14.68
17.33
16.27
17.37
17.00
18.70
16.51
18.79
4.12
17.37
16.75
38
21.90
Payout ratio%
31.34
33.95
32.24
34.45
35.22
32.83
33.56
34.07
34.94
32.80
13.30
33.56
33.76
46
336.5
Shares (diluted)M
390.5
435.9
400.4
439.2
478.2
444.7
411.9
443.0
468.2
446.0
335.7
(1.39%)
2.35%
12
7.37
Buyback yield%
15.76
14.69
17.08
17.69
18.79
20.32
23.06
23.94
23.31
21.03
12.03
23.06
19.55
91
1.207
D/E ratiox
1.512
1.642
1.605
1.869
1.888
2.212
2.566
2.586
2.467
2.816
0.191
2.566
2.050
79
1.168
Enterprise value¥B
1.530
1.492
1.793
1.845
1.893
1.957
2.157
2.207
2.465
2.660
1.799
7.03%
6.43%
87
0.803
LT debt¥B
3.124
3.256
3.747
3.809
4.431
5.092
5.049
5.013
5.304
5.513
1.015
4.47%
6.83%
20
Revenue
¥1.530B
6.01%
1.00×
Cost of revenue
¥1.050B
6.32%
1.03×
Operating expenses
¥177.4M
5.23%
0.93×
Spread over hurdle
(1.99%)