1.441
Revenue¥B
1.600
1.709
1.773
1.866
1.987
2.110
2.237
2.377
2.546
2.726
1.607
6.52%
6.12%
19
8.90
Revenue growth%
33.73
34.82
36.74
39.18
36.70
37.78
35.27
32.87
35.50
37.21
7.14
35.50
36.10
9
22.93
Gross margin%
5.02
7.14
7.12
8.31
7.11
5.50
2.88
3.23
4.26
6.81
24.79
4.26
6.16
70
26.38
Operating margin%
0.40
0.40
0.40
0.77
0.40
0.40
0.40
0.40
1.33
1.30
3.23
0.40
0.40
53
2.45
Net margin%
15.19
13.96
14.81
14.11
13.13
14.63
17.51
20.06
17.88
19.30
18.25
17.88
15.00
37
15.41
P/E ratio (avg)x
26.41
29.97
27.94
26.16
26.86
26.52
26.68
29.10
32.73
36.91
34.56
29.10
27.40
49
14.20
EV/EBITx
28.25
26.95
25.75
24.98
23.69
22.60
24.73
21.59
21.37
21.31
15.50
21.59
24.21
18
10.35
FCF yield (avg)%
9.94
7.08
7.97
6.84
8.79
10.29
11.13
13.50
15.79
18.43
14.55
13.50
10.11
95
14.09
FCF margin%
27.14
28.53
29.43
29.86
28.35
26.99
27.59
28.52
27.38
28.30
20.17
27.59
28.32
30
0.283
FCF / Net incomex
0.196
0.214
0.203
0.203
0.219
0.251
0.237
0.268
0.289
0.271
1.544
0.268
0.228
12
7.98
ROIC%
4.73
3.80
3.55
4.12
3.29
4.12
6.05
4.61
6.08
6.09
24.75
6.05
4.36
93
29.92
Return on equity%
3.58
3.83
1.69
1.43
4.25
3.76
5.10
3.64
2.05
0.40
8.06
3.64
3.61
92
13.26
Return on assets%
21.23
20.61
20.40
21.27
23.71
22.45
22.00
24.46
22.44
22.34
16.14
22.44
22.17
70
102.07
EPS¥
101.33
92.45
91.93
85.82
91.86
88.54
85.22
74.71
74.16
67.15
111.71
(6.08%)
(3.51%)
—
23.98
EPS growth%
9.77
9.41
8.00
10.41
10.09
8.36
7.86
7.20
7.17
9.99
4.86
7.86
8.88
47
75.89
Bookvalue per sh¥
488.80
556.53
534.27
551.52
620.70
670.49
784.19
789.30
915.55
983.37
262.44
9.64%
7.64%
—
137.34
FCF per share¥
294.60
279.96
279.10
291.41
268.03
267.04
274.96
299.25
261.41
241.10
361.23
(2.10%)
(1.82%)
—
283.44
Dividend per sh¥
54.50
52.35
49.61
51.04
47.80
50.96
49.09
49.28
50.65
47.18
110.72
(0.26%)
(1.13%)
—
6.01
Div yield (avg)%
12.25
14.78
12.36
12.64
11.92
14.46
16.12
15.78
15.88
15.40
15.92
15.78
14.62
78
16.71
Payout ratio%
19.63
18.86
18.75
20.47
20.35
19.06
21.60
23.68
22.34
21.20
19.56
21.60
20.41
24
7.338
Shares (diluted)M
10.70
12.70
13.20
14.50
16.74
17.78
20.43
22.44
22.37
23.50
7.090
7.03%
10.05%
23
19.82
Buyback yield%
22.76
25.37
25.96
23.22
25.23
25.05
24.62
23.55
23.36
23.20
6.09
23.55
24.08
14
0.576
D/E ratiox
1.925
1.873
2.011
2.114
2.336
2.363
2.628
2.955
3.053
3.130
0.729
2.955
2.350
92
1,970
Enterprise value¥M
330.2
330.6
304.9
339.2
337.6
368.0
335.7
368.1
369.7
384.0
577.2
2.61%
2.38%
49
0.372
LT debt¥B
1.913
2.142
2.093
2.392
2.539
2.924
3.334
3.895
4.719
5.214
1.553
15.47%
12.24%
40
Revenue
¥2.726B
6.12%
1.00×
Cost of revenue
¥1.908B
6.12%
1.00×
Operating expenses
¥360.9M
7.15%
1.10×
Goodwill & intangibles
18.03%