0.621
Revenue¥B
0.795
0.828
0.838
0.848
0.877
0.910
0.932
0.953
0.993
1.018
0.686
3.03%
2.98%
35
18.70
Revenue growth%
4.91
4.39
5.37
2.61
3.33
2.25
1.64
1.12
0.40
2.58
19.37
1.64
2.59
26
18.09
Gross margin%
3.55
5.19
6.83
5.55
8.52
9.29
12.14
12.02
13.00
13.09
7.47
12.14
8.91
80
13.57
Operating margin%
26.39
24.19
24.86
25.03
25.07
26.21
27.85
27.66
26.61
26.41
11.03
26.61
26.30
93
12.57
Net margin%
12.28
10.62
12.14
14.09
15.02
15.61
18.28
20.08
18.61
19.46
12.28
18.61
15.31
25
32.64
P/E ratio (avg)x
60.01
59.96
64.32
75.62
79.60
81.99
89.64
100.7
105.3
111.0
6.433
100.7
80.79
69
13.11
EV/EBITx
56.42
57.81
58.80
58.71
56.98
58.62
59.89
61.49
72.63
71.67
14.69
61.49
58.75
63
25.41
FCF yield (avg)%
25.85
27.51
30.11
27.33
26.67
25.56
27.63
24.91
22.03
21.05
15.83
24.91
26.26
7
28.86
FCF margin%
20.42
22.72
22.10
22.18
19.41
19.79
21.87
23.72
22.08
21.88
20.15
21.88
21.98
77
0.429
FCF / Net incomex
0.702
0.684
0.635
0.603
0.635
0.603
0.626
0.592
0.657
0.618
0.358
0.618
0.630
48
5.06
ROIC%
4.96
5.78
7.59
7.22
10.15
9.57
6.59
5.21
3.85
4.97
29.54
5.21
6.18
51
2.91
Return on equity%
24.02
22.52
25.09
26.11
23.97
24.11
22.07
22.12
22.02
24.53
19.11
22.12
24.00
5
3.59
Return on assets%
32.44
34.06
36.01
34.96
33.18
33.60
35.84
35.77
36.88
36.62
23.81
35.84
35.37
68
26.30
EPS¥
29.38
32.93
37.44
39.14
43.28
41.45
45.55
49.97
50.31
54.11
27.81
4.57%
7.66%
—
7.31
EPS growth%
8.52
9.09
6.78
5.70
7.97
8.04
10.69
10.93
13.33
16.27
28.20
10.93
8.80
9
19.54
Bookvalue per sh¥
68.80
68.43
68.75
75.79
74.46
70.79
75.55
70.50
72.82
70.36
51.00
(1.13%)
(0.29%)
—
58.72
FCF per share¥
82.04
89.27
86.65
99.40
117.25
117.60
119.58
129.10
145.76
168.34
59.40
7.50%
7.70%
—
76.24
Dividend per sh¥
15.83
13.73
14.85
14.18
12.98
13.37
12.94
11.99
12.49
12.47
27.53
(0.81%)
(2.31%)
—
13.39
Div yield (avg)%
18.58
21.03
20.09
20.85
23.24
20.42
17.67
20.08
18.19
18.39
17.21
18.39
20.09
42
5.45
Payout ratio%
15.63
16.37
13.50
15.10
13.90
11.35
12.79
12.64
10.01
12.35
20.83
12.35
13.15
14
3.436
Shares (diluted)M
4.852
5.638
6.252
7.274
7.205
7.816
8.139
8.882
9.085
10.79
3.490
8.42%
8.07%
18
16.87
Buyback yield%
28.58
31.49
29.72
27.93
26.13
24.50
27.38
27.42
25.99
24.44
21.54
25.99
27.40
13
1.741
D/E ratiox
1.217
1.450
1.541
1.558
1.815
1.758
1.737
1.760
1.985
2.279
1.059
1.760
1.747
70
849.8
Enterprise value¥M
218.9
209.4
216.1
214.7
214.1
205.9
222.0
199.5
209.9
214.1
50.83
—
(0.19%)
76
0.928
LT debt¥B
1.420
1.463
1.639
1.959
2.151
2.402
2.461
2.736
3.028
3.156
0.909
7.97%
9.80%
28
Revenue
¥1.018B
2.98%
1.00×
Cost of revenue
¥699.0M
3.05%
1.01×
Operating expenses
¥97.70M
2.83%
0.98×
Return on capital
126.16%
Spread over hurdle
118.48%