0.259
Revenue¥B
1.742
1.813
1.899
2.047
2.134
2.240
2.349
2.434
2.565
2.730
0.281
5.05%
5.10%
27
21.61
Revenue growth%
17.53
19.92
20.21
22.99
24.49
27.17
24.59
26.73
24.17
24.85
10.04
24.85
24.33
11
10.12
Gross margin%
18.43
17.74
16.95
15.77
17.36
17.46
16.62
18.08
20.47
19.79
13.94
18.08
17.60
52
7.97
Operating margin%
18.96
21.26
22.55
23.66
21.73
18.75
21.27
21.39
20.69
20.70
2.25
20.70
21.26
30
2.22
Net margin%
31.09
28.36
28.79
29.83
30.21
29.42
29.97
27.88
28.24
26.79
15.22
28.24
29.10
53
21.53
P/E ratio (avg)x
23.71
23.30
20.43
22.31
23.80
24.25
25.80
23.14
23.85
23.07
25.64
23.85
23.51
14
37.57
EV/EBITx
17.34
18.16
19.52
21.10
25.23
25.86
28.49
29.31
30.42
33.18
12.13
29.31
25.55
75
5.51
FCF yield (avg)%
11.66
9.47
11.70
13.03
11.46
13.98
14.63
12.48
11.35
12.00
18.50
12.48
11.85
39
2.67
FCF margin%
14.66
14.31
16.40
15.35
16.50
15.11
12.50
14.81
14.40
13.91
14.37
14.40
14.73
15
0.547
FCF / Net incomex
1.279
1.347
1.565
1.612
1.714
2.021
1.958
2.264
2.467
2.579
0.996
2.264
1.836
34
4.00
ROIC%
22.91
23.71
24.36
23.03
24.89
24.20
24.92
26.30
26.64
25.46
8.93
25.46
24.63
12
12.94
Return on equity%
7.69
6.69
7.40
6.74
6.27
3.73
1.19
0.40
2.02
1.93
18.27
1.93
5.00
70
26.25
Return on assets%
32.69
33.47
35.25
37.34
36.58
33.76
36.22
34.94
33.04
32.87
16.09
33.76
34.35
50
136.40
EPS¥
123.78
138.50
149.22
169.44
174.51
183.01
179.66
177.07
166.61
190.75
140.25
1.80%
5.31%
—
8.13
EPS growth%
2.60
0.40
0.40
0.40
1.48
3.79
2.56
1.87
2.87
0.40
21.25
2.56
1.68
62
65.68
Bookvalue per sh¥
77.19
72.03
78.05
75.62
68.76
63.14
65.13
69.51
70.32
71.70
102.46
0.84%
(0.38%)
—
66.55
FCF per share¥
149.75
149.19
167.13
194.35
231.96
246.18
266.33
302.31
297.05
328.27
106.94
7.19%
10.00%
—
66.69
Dividend per sh¥
98.88
99.85
107.95
104.26
116.60
117.28
114.64
113.86
109.13
127.18
91.30
1.75%
2.38%
—
4.53
Div yield (avg)%
17.11
14.13
14.15
15.44
15.59
15.04
14.98
16.47
17.29
17.53
21.36
16.47
15.52
22
4.23
Payout ratio%
23.43
21.79
21.04
18.92
19.96
19.36
18.65
21.41
20.68
18.09
13.86
19.36
20.32
40
7.040
Shares (diluted)M
9.941
11.72
13.48
13.56
13.55
13.32
15.13
14.88
16.99
18.29
7.052
6.19%
7.23%
23
28.85
Buyback yield%
13.71
12.25
14.89
12.50
12.07
9.82
9.85
11.72
10.89
13.39
24.76
10.89
12.16
53
0.918
D/E ratiox
1.298
1.386
1.240
1.173
1.260
1.197
1.357
1.356
1.401
1.425
0.272
1.357
1.327
80
1.543
Enterprise value¥B
1.684
1.806
2.080
2.133
2.203
2.396
2.277
2.508
2.509
2.727
1.919
4.35%
4.93%
22
1,980
LT debt¥M
160.8
153.3
175.9
181.9
191.7
214.8
205.8
233.7
257.3
271.5
248.9
7.21%
5.75%
29
Revenue
¥2.730B
5.10%
1.00×
Cost of revenue
¥1.408B
5.32%
1.02×
Operating expenses
¥443.4M
5.10%
1.00×
Cash and investments
17.38%
Spread over hurdle
56.78%