37.51
Revenue¥B
75.51
78.50
84.70
89.96
97.02
102.1
109.9
116.0
123.6
132.1
40.31
6.37%
6.61%
69
12.23
Revenue growth%
33.57
34.57
32.82
33.41
36.22
38.34
37.76
38.97
40.47
42.83
27.38
38.97
36.99
54
25.79
Gross margin%
5.32
7.76
7.49
8.60
7.91
10.44
10.73
13.70
14.60
16.00
2.37
13.70
9.52
60
22.71
Operating margin%
6.58
7.04
7.15
7.58
4.90
6.65
4.38
3.29
2.12
4.10
25.28
4.10
5.74
7
2.64
Net margin%
10.17
12.93
15.45
16.94
14.61
13.69
14.97
14.80
17.70
14.73
15.79
14.80
14.77
82
10.68
P/E ratio (avg)x
27.17
28.46
32.22
35.35
37.25
39.33
45.48
51.37
56.71
55.29
17.30
51.37
38.29
46
19.90
EV/EBITx
13.38
13.53
14.14
13.20
11.93
12.36
12.33
11.91
11.39
11.32
6.968
11.91
12.35
27
5.56
FCF yield (avg)%
24.02
25.51
23.75
22.86
24.81
23.87
23.24
22.86
22.86
20.74
13.62
22.86
23.49
29
5.14
FCF margin%
32.79
31.99
31.89
34.55
37.28
40.23
40.80
39.64
41.10
42.14
6.78
40.80
38.46
49
0.646
FCF / Net incomex
1.315
1.358
1.493
1.472
1.445
1.349
1.352
1.371
1.406
1.416
0.338
1.371
1.388
47
4.31
ROIC%
23.25
22.12
20.00
19.25
21.25
21.68
23.20
24.87
25.07
27.33
26.36
24.87
22.66
67
16.26
Return on equity%
11.24
10.61
7.71
7.30
6.18
8.38
8.23
6.94
8.76
10.74
23.07
8.38
8.31
88
26.16
Return on assets%
25.99
23.19
24.37
21.77
19.32
19.45
20.38
20.73
23.52
22.03
5.77
20.73
21.90
35
23.30
EPS¥
77.99
86.28
89.63
88.25
85.88
89.59
83.13
79.65
90.39
85.82
25.30
(0.02%)
0.83%
—
8.63
EPS growth%
22.98
21.16
22.97
25.75
25.24
22.29
22.35
23.34
25.01
25.43
17.82
23.34
23.16
84
128.72
Bookvalue per sh¥
45.01
45.09
50.86
50.64
58.88
60.49
66.00
75.64
74.62
72.35
98.64
4.21%
5.10%
—
135.36
FCF per share¥
70.42
65.13
74.14
72.22
81.27
93.35
89.40
97.65
92.90
97.67
41.31
3.75%
4.43%
—
104.61
Dividend per sh¥
160.67
179.79
180.77
205.46
232.26
252.13
270.63
302.26
282.54
314.36
66.08
6.24%
8.52%
—
8.42
Div yield (avg)%
13.63
14.93
17.41
15.75
15.09
12.60
10.04
8.61
7.57
4.80
26.59
8.61
13.12
9
26.77
Payout ratio%
17.32
19.71
20.62
21.45
23.09
21.74
24.60
24.85
23.36
23.47
14.52
23.47
22.42
34
274.9
Shares (diluted)M
296.4
293.8
308.5
306.0
342.7
393.7
405.5
397.0
396.8
452.6
268.4
5.72%
3.74%
69
10.26
Buyback yield%
3.17
2.50
4.07
6.64
7.95
7.49
7.13
6.57
7.64
6.19
5.66
7.13
6.61
64
0.591
D/E ratiox
0.368
0.329
0.343
0.382
0.373
0.332
0.341
0.337
0.301
0.302
1.050
0.332
0.339
26
37.55
Enterprise value¥B
11.91
13.51
14.14
14.73
16.15
18.92
18.72
18.74
20.96
24.80
41.09
8.95%
8.66%
87
143.2
LT debt¥B
130.8
149.3
162.0
170.7
167.6
189.1
224.4
253.5
297.7
343.0
12.70
15.40%
10.37%
45
Revenue
¥132.1B
6.61%
1.00×
Cost of revenue
¥84.39B
6.68%
1.01×
Operating expenses
¥15.52B
5.84%
0.93×
Goodwill & intangibles
15.59%