0.821
Revenue¥B
2.047
2.086
2.102
2.113
2.181
2.204
2.215
2.309
2.409
2.437
0.876
2.24%
2.02%
49
16.22
Revenue growth%
20.72
23.09
25.45
24.02
24.00
26.44
27.83
24.93
25.11
25.91
21.71
25.91
25.02
65
3.30
Gross margin%
28.43
27.14
26.31
28.98
28.51
25.54
25.67
24.21
24.68
23.53
2.16
24.68
25.99
61
7.02
Operating margin%
12.80
10.06
8.93
8.87
11.38
9.69
8.36
7.43
10.38
12.00
5.16
9.69
9.88
25
18.43
Net margin%
12.74
10.85
9.70
9.53
10.90
10.83
9.50
9.63
9.59
7.75
20.38
9.59
9.66
39
33.86
P/E ratio (avg)x
16.62
17.72
19.75
22.12
26.34
26.79
26.22
27.11
27.73
32.44
33.47
27.11
26.28
20
33.14
EV/EBITx
6.989
7.126
7.720
8.334
7.815
7.833
7.876
7.354
7.392
7.107
12.02
7.392
7.556
30
7.84
FCF yield (avg)%
13.45
10.77
11.54
13.73
11.23
12.99
14.37
12.92
11.53
11.53
16.55
12.92
12.23
57
11.99
FCF margin%
2.59
1.66
0.40
0.40
0.40
0.40
0.40
2.77
5.34
8.29
6.06
2.77
1.03
89
0.732
FCF / Net incomex
0.417
0.448
0.391
0.422
0.359
0.368
0.391
0.421
0.416
0.392
1.655
0.392
0.404
73
5.42
ROIC%
4.91
4.29
3.84
4.92
2.81
0.53
2.29
1.79
0.40
0.40
4.31
0.53
2.55
84
4.32
Return on equity%
20.58
21.79
20.27
22.17
22.29
21.92
24.55
22.36
19.70
20.53
17.22
21.92
21.86
49
4.13
Return on assets%
10.20
11.20
11.27
11.63
10.47
11.43
13.69
12.31
13.95
16.21
15.07
13.69
11.53
78
74.24
EPS¥
87.77
82.44
72.40
69.18
73.38
65.28
63.20
63.29
66.76
72.69
76.02
(0.19%)
(1.76%)
—
11.99
EPS growth%
20.18
21.38
21.35
23.03
21.06
20.77
20.37
20.82
22.59
21.92
12.15
20.82
21.21
58
55.90
Bookvalue per sh¥
175.72
207.81
217.02
212.71
243.69
260.75
262.57
293.50
322.83
360.09
72.94
8.12%
8.07%
—
116.56
FCF per share¥
76.40
68.05
74.32
79.55
71.84
78.34
85.56
92.27
89.81
92.62
21.94
5.21%
2.70%
—
37.53
Dividend per sh¥
32.35
30.15
33.87
37.28
43.03
45.30
47.22
52.47
51.06
53.20
114.95
4.34%
4.31%
—
17.66
Div yield (avg)%
25.16
22.52
25.17
22.55
21.70
19.73
20.37
21.63
22.06
22.22
24.33
21.63
22.14
43
28.52
Payout ratio%
19.06
20.08
21.92
21.81
21.31
18.55
15.96
16.39
18.61
19.51
11.72
18.55
19.29
33
12.49
Shares (diluted)M
19.84
19.89
22.74
24.68
28.93
32.17
32.98
33.13
38.05
39.58
12.21
6.47%
9.01%
66
5.26
Buyback yield%
13.16
16.14
13.48
16.45
15.39
13.28
11.16
13.78
14.79
13.47
14.85
13.47
13.63
37
0.755
D/E ratiox
1.457
1.359
1.409
1.563
1.740
1.724
1.931
2.163
2.451
2.328
0.474
2.163
1.732
84
1.864
Enterprise value¥B
0.440
0.462
0.495
0.537
0.589
0.646
0.650
0.686
0.691
0.619
1.755
1.01%
4.29%
92
0.519
LT debt¥B
1.391
1.359
1.518
1.703
1.701
1.891
2.184
2.156
2.203
2.087
0.127
4.17%
3.62%
80
Revenue
¥2.437B
2.02%
1.00×
Cost of revenue
¥1.357B
1.95%
0.99×
Operating expenses
¥552.7M
1.90%
0.99×
Spread over hurdle
12.66%