0.228
Revenue¥B
4.217
4.440
4.496
4.575
4.845
5.103
5.338
5.461
5.656
5.754
0.248
3.50%
3.34%
40
18.53
Revenue growth%
23.44
21.61
20.28
21.22
22.17
19.25
17.55
18.45
19.30
17.44
20.11
18.45
19.79
8
6.92
Gross margin%
10.97
9.18
11.05
12.38
13.68
11.00
13.94
15.40
17.03
18.56
29.40
15.40
13.03
65
18.79
Operating margin%
7.01
5.83
3.60
3.97
2.44
3.75
2.33
2.91
4.46
2.31
24.43
2.91
3.68
30
17.23
Net margin%
16.13
14.91
14.80
17.56
16.73
17.07
14.93
12.20
9.86
9.56
20.73
12.20
14.92
33
7.807
P/E ratio (avg)x
20.40
21.26
22.94
21.40
19.53
18.36
16.32
17.84
17.04
15.99
35.55
17.04
18.95
9
24.80
EV/EBITx
53.87
64.06
69.86
82.94
92.71
96.80
116.4
115.4
121.1
128.8
34.13
116.4
94.75
69
27.84
FCF yield (avg)%
5.51
3.63
3.25
4.55
7.14
4.51
4.55
7.08
6.45
4.58
25.75
4.58
4.56
40
12.81
FCF margin%
5.97
6.44
6.64
3.66
4.75
6.14
6.73
3.75
3.15
5.24
12.55
5.24
5.61
55
0.744
FCF / Net incomex
0.250
0.239
0.273
0.293
0.337
0.317
0.339
0.349
0.341
0.350
0.711
0.341
0.327
90
10.58
ROIC%
23.11
21.53
20.10
19.85
22.69
21.48
19.12
21.31
19.38
19.05
12.21
19.38
20.71
24
13.74
Return on equity%
17.85
19.85
17.55
18.47
19.37
20.78
20.96
19.93
22.53
23.92
19.35
20.96
19.89
73
25.06
Return on assets%
24.75
25.25
24.67
25.90
25.77
24.57
23.40
22.25
24.25
26.06
29.29
24.25
24.71
58
135.44
EPS¥
220.98
219.75
217.41
226.69
252.00
254.92
275.17
323.80
340.82
370.51
139.36
8.01%
6.60%
—
5.75
EPS growth%
0.40
0.40
0.40
2.19
3.68
2.89
5.31
5.33
5.76
4.00
15.32
5.31
3.28
95
64.11
Bookvalue per sh¥
74.85
85.96
98.55
111.33
122.52
132.76
150.86
168.57
165.50
170.36
80.77
6.82%
8.32%
—
181.81
FCF per share¥
69.00
64.86
74.51
79.21
75.19
71.78
78.73
75.55
81.70
84.88
193.70
2.45%
3.33%
—
190.57
Dividend per sh¥
144.45
155.06
159.17
179.72
200.10
209.54
207.43
223.48
236.51
263.93
132.93
5.69%
7.78%
—
8.67
Div yield (avg)%
26.34
25.41
26.69
24.12
23.88
26.83
24.20
27.00
27.56
27.19
4.54
27.00
26.52
42
14.73
Payout ratio%
28.97
29.00
29.90
28.60
30.05
32.73
33.82
34.10
36.64
36.59
26.22
34.10
31.39
31
6.934
Shares (diluted)M
13.17
15.36
15.38
18.27
19.18
19.41
23.25
26.03
27.93
29.21
7.025
8.77%
9.02%
53
28.38
Buyback yield%
4.52
2.96
3.44
0.82
3.55
1.42
1.35
0.40
0.40
1.31
21.14
1.31
1.38
83
1.200
D/E ratiox
0.510
0.559
0.533
0.503
0.497
0.451
0.466
0.499
0.517
0.561
0.458
0.499
0.506
72
1.981
Enterprise value¥B
5.834
6.406
6.843
6.984
8.088
7.755
8.693
10.03
12.00
12.01
2.561
8.23%
7.32%
44
3.190
LT debt¥B
4.987
5.477
5.198
5.932
5.566
5.149
5.157
4.857
5.049
5.477
5.278
(0.32%)
0.91%
42
Revenue
¥5.754B
3.34%
1.00×
Cost of revenue
¥3.769B
3.10%
0.98×
Operating expenses
¥1.364B
3.61%
1.03×
Cash and investments
16.29%
Spread over hurdle
(5.26%)