1.556
Revenue¥B
1.280
1.373
1.433
1.480
1.525
1.612
1.672
1.726
1.851
1.988
1.728
5.44%
5.15%
46
18.58
Revenue growth%
17.92
19.31
19.21
16.25
16.60
17.12
20.01
20.15
21.99
23.73
11.21
20.15
19.26
9
8.37
Gross margin%
18.18
19.92
21.42
18.91
17.82
19.75
17.98
17.82
19.67
18.52
23.38
18.52
18.71
72
17.91
Operating margin%
23.19
24.40
22.73
25.52
25.40
25.43
27.97
27.72
27.08
28.89
28.11
27.72
25.48
47
11.82
Net margin%
20.79
20.35
18.66
20.68
19.61
16.99
19.76
21.75
22.71
21.12
24.82
21.12
20.52
9
8.453
P/E ratio (avg)x
15.00
16.45
16.12
14.92
15.06
13.92
13.38
13.07
13.40
12.50
32.62
13.38
14.42
43
30.37
EV/EBITx
56.90
60.56
70.29
66.02
67.44
74.83
76.87
81.61
77.67
82.11
16.10
77.67
72.56
84
2.29
FCF yield (avg)%
37.17
36.87
35.57
36.66
36.27
36.37
38.38
41.23
40.38
41.91
28.74
40.38
37.02
6
24.51
FCF margin%
15.96
13.57
11.29
9.89
8.16
8.88
6.22
5.78
3.84
4.76
13.95
5.78
8.52
43
0.299
FCF / Net incomex
0.279
0.260
0.261
0.291
0.284
0.275
0.299
0.301
0.310
0.325
1.550
0.301
0.287
80
10.67
ROIC%
8.64
8.59
7.38
7.85
7.85
7.98
6.89
4.24
2.07
1.60
17.95
4.24
7.62
10
27.71
Return on equity%
26.45
28.02
30.92
30.99
33.46
33.36
31.16
33.44
32.34
32.42
20.37
32.42
31.75
59
8.88
Return on assets%
27.95
25.42
25.70
25.75
24.34
22.08
24.18
21.83
23.61
22.16
5.84
22.16
24.26
30
46.57
EPS¥
32.42
31.46
33.85
33.83
36.50
39.40
36.59
37.65
34.76
32.74
49.81
(2.15%)
0.41%
—
17.94
EPS growth%
12.28
14.32
12.79
11.24
8.87
11.38
9.02
6.86
9.81
8.11
13.47
9.02
10.52
54
12.74
Bookvalue per sh¥
56.09
54.54
50.09
52.40
57.37
59.47
54.60
59.62
64.78
60.47
19.94
1.06%
1.11%
—
37.57
FCF per share¥
40.38
40.88
45.42
48.85
53.84
54.10
59.66
60.12
60.81
66.95
21.34
4.46%
5.07%
—
41.27
Dividend per sh¥
35.57
35.05
36.64
40.14
40.24
41.68
43.01
45.86
44.14
45.89
38.65
2.66%
3.84%
—
21.44
Div yield (avg)%
2.06
3.58
4.76
6.10
5.22
7.66
9.81
9.52
8.34
8.53
28.72
8.53
6.88
56
13.68
Payout ratio%
7.32
9.38
7.26
4.54
5.98
7.52
6.08
8.41
5.83
6.24
20.03
6.24
6.75
42
7.935
Shares (diluted)M
13.50
12.91
12.34
12.46
13.65
13.87
14.63
14.82
15.30
14.98
7.844
1.88%
2.63%
82
25.31
Buyback yield%
11.12
10.15
8.64
8.49
9.55
10.53
11.01
8.36
8.69
8.64
12.39
8.69
9.12
31
1.722
D/E ratiox
2.292
2.475
2.394
2.587
2.691
2.869
3.146
2.990
3.038
3.246
1.358
3.038
2.780
7
1.768
Enterprise value¥B
0.937
1.011
1.090
1.228
1.139
1.197
1.204
1.162
1.190
1.231
0.808
1.57%
3.01%
86
0.469
LT debt¥B
2.574
2.846
2.904
2.991
3.121
3.640
4.272
4.742
4.571
4.807
1.063
9.02%
7.74%
5
Revenue
¥1.988B
5.15%
1.00×
Cost of revenue
¥1.391B
5.15%
1.00×
Operating expenses
¥429.3M
5.76%
1.06×
Goodwill & intangibles
15.18%
Spread over hurdle
(0.22%)