1.187
Revenue¥B
0.976
1.081
1.156
1.279
1.408
1.551
1.695
1.822
1.950
2.085
1.285
8.18%
8.74%
20
29.86
Revenue growth%
5.94
4.83
4.05
2.52
5.00
4.54
2.85
3.53
2.97
1.71
3.93
2.97
3.79
33
22.98
Gross margin%
4.79
3.92
6.14
6.73
5.51
7.11
7.60
8.34
10.38
12.64
25.45
8.34
6.92
46
16.53
Operating margin%
13.39
12.33
13.93
12.95
15.93
17.91
16.91
19.46
20.45
19.21
17.46
19.21
16.42
51
13.86
Net margin%
19.83
17.88
15.39
16.48
14.31
12.34
14.30
12.44
10.79
10.22
13.68
12.34
14.30
67
27.00
P/E ratio (avg)x
29.05
32.51
31.37
36.42
36.20
40.60
47.49
44.53
44.84
52.46
14.51
44.84
38.51
77
10.98
EV/EBITx
25.69
26.11
27.44
26.56
26.81
26.65
25.37
23.89
21.10
19.30
9.355
23.89
25.90
70
12.36
FCF yield (avg)%
12.33
10.35
12.37
12.02
9.99
9.65
12.61
10.09
11.40
14.00
14.92
11.40
11.71
47
23.31
FCF margin%
17.20
18.40
19.96
19.32
16.42
18.35
21.31
19.36
19.98
17.55
7.26
19.36
18.86
44
1.492
FCF / Net incomex
1.001
1.094
1.161
1.183
1.165
1.286
1.477
1.661
1.648
1.843
0.493
1.648
1.234
85
14.67
ROIC%
11.36
9.00
11.28
11.28
12.12
15.03
15.27
13.29
11.34
14.26
21.36
14.26
11.74
51
28.52
Return on equity%
25.05
27.17
24.83
24.69
22.08
22.56
21.47
21.20
18.98
20.01
7.30
21.20
22.32
79
29.76
Return on assets%
18.92
21.02
22.26
19.44
20.50
21.88
22.07
23.20
25.44
22.53
13.69
22.53
21.98
16
23.58
EPS¥
14.13
16.10
18.00
20.35
18.51
20.66
20.14
20.51
22.03
20.71
24.46
2.28%
4.41%
—
4.57
EPS growth%
2.95
1.73
0.40
0.40
0.40
0.72
0.40
0.57
1.96
3.73
23.90
0.72
0.64
76
42.91
Bookvalue per sh¥
39.95
40.89
45.76
45.50
48.79
49.50
56.19
55.37
59.20
65.93
14.29
6.21%
4.76%
—
34.55
FCF per share¥
23.68
27.04
27.12
30.59
32.25
31.24
30.52
33.06
33.60
39.46
35.79
4.12%
6.38%
—
11.51
Dividend per sh¥
47.24
46.93
53.92
53.73
60.42
72.97
81.43
98.29
105.91
123.29
27.06
15.33%
10.65%
—
16.06
Div yield (avg)%
20.59
19.92
20.10
18.64
17.28
19.34
16.92
19.65
16.86
18.33
26.93
18.33
18.99
80
2.04
Payout ratio%
18.05
17.99
20.83
21.67
20.14
19.81
19.22
17.44
17.43
14.85
23.84
17.44
18.64
25
32.55
Shares (diluted)M
36.78
42.48
49.04
51.43
50.93
51.39
50.80
53.60
57.32
62.53
32.21
4.19%
4.93%
59
14.87
Buyback yield%
20.41
21.68
20.02
22.64
21.27
22.60
22.19
24.06
21.40
22.66
5.38
22.60
21.93
95
0.666
D/E ratiox
1.851
2.090
2.009
1.889
2.105
2.289
2.478
2.528
2.304
2.514
0.433
2.478
2.197
6
0.213
Enterprise value¥B
1.336
1.538
1.657
1.727
1.977
2.020
2.378
2.386
2.713
2.709
0.396
6.51%
7.02%
18
1.265
LT debt¥B
1.272
1.368
1.222
1.091
1.054
1.080
1.160
1.272
1.128
1.186
0.154
2.39%
(0.86%)
91
Revenue
¥2.085B
8.74%
1.00×
Cost of revenue
¥1.324B
8.74%
1.00×
Operating expenses
¥221.0M
8.02%
0.94×
Goodwill & intangibles
16.43%
Spread over hurdle
74.45%