0.957
Revenue¥B
0.652
0.722
0.798
0.856
0.918
1.018
1.130
1.209
1.293
1.408
0.996
8.93%
8.80%
63
10.06
Revenue growth%
22.60
21.99
21.31
20.14
22.79
23.02
24.10
23.27
25.73
27.50
26.75
24.10
22.90
46
29.50
Gross margin%
11.80
11.25
10.32
10.51
8.94
9.42
11.87
13.19
15.58
17.03
23.37
13.19
11.52
84
27.97
Operating margin%
33.67
33.43
32.91
31.73
31.81
31.77
34.46
31.81
30.36
30.85
13.62
31.77
31.81
13
3.41
Net margin%
10.33
11.15
13.37
13.64
15.64
15.84
14.58
16.72
15.02
12.55
12.86
15.02
14.11
43
30.26
P/E ratio (avg)x
41.00
41.70
41.81
42.44
40.52
46.78
49.76
51.88
61.29
72.02
8.929
51.88
44.61
81
22.51
EV/EBITx
44.77
46.95
49.54
49.61
50.12
50.24
58.13
60.99
61.80
73.38
31.76
60.99
50.18
62
25.06
FCF yield (avg)%
5.51
5.71
4.65
1.93
1.13
0.40
1.69
1.61
0.71
2.17
26.49
1.61
1.81
79
4.88
FCF margin%
6.84
7.40
8.46
9.16
9.80
6.84
7.62
7.54
5.21
7.73
7.24
7.54
7.58
86
0.649
FCF / Net incomex
2.390
2.640
3.049
3.231
3.533
4.085
4.191
4.309
4.430
5.300
0.868
4.309
3.809
7
4.97
ROIC%
23.73
23.46
24.50
21.61
24.02
23.40
22.61
22.40
20.82
22.81
16.13
22.61
23.11
88
10.67
Return on equity%
14.61
16.97
15.23
17.60
16.53
17.71
20.70
17.96
17.33
15.08
8.96
17.71
17.15
56
22.32
Return on assets%
8.71
10.47
8.10
9.00
6.19
8.51
7.63
10.15
9.92
11.20
29.38
9.92
8.85
61
74.93
EPS¥
49.89
45.62
49.57
51.48
46.98
51.90
56.61
49.30
47.58
47.93
81.12
0.40%
(1.01%)
—
29.82
EPS growth%
25.30
23.17
24.42
21.91
24.29
22.58
25.25
22.54
20.78
21.49
8.37
22.54
22.87
8
41.64
Bookvalue per sh¥
91.30
108.81
123.39
137.90
144.80
161.59
191.04
227.41
245.61
249.99
54.64
11.54%
11.26%
—
93.48
FCF per share¥
38.47
38.32
42.07
38.22
42.12
40.10
37.90
34.07
32.07
33.00
53.41
(4.76%)
(1.66%)
—
99.72
Dividend per sh¥
36.27
33.80
35.42
37.04
35.23
36.07
35.14
36.65
39.66
40.45
101.14
2.80%
1.32%
—
6.63
Div yield (avg)%
27.86
28.00
25.21
27.58
27.01
28.28
30.64
28.20
27.68
30.65
12.96
28.28
27.93
37
2.75
Payout ratio%
2.46
0.93
2.50
4.13
2.35
1.11
0.40
0.40
0.68
1.78
9.04
0.68
1.44
88
7.572
Shares (diluted)M
7.027
6.683
6.784
7.099
7.183
6.704
6.369
5.781
6.205
6.027
7.731
(3.45%)
(0.59%)
33
15.47
Buyback yield%
11.15
10.36
10.85
13.75
16.43
19.40
21.41
24.15
26.37
26.84
6.49
24.15
17.91
46
1.458
D/E ratiox
1.237
1.277
1.286
1.218
1.256
1.258
1.252
1.285
1.463
1.526
1.172
1.285
1.267
62
0.581
Enterprise value¥B
1.184
1.137
1.049
0.913
0.964
0.957
0.815
0.707
0.766
0.809
1.213
(3.46%)
(3.56%)
53
626.6
LT debt¥M
842.8
860.0
791.8
764.7
675.8
632.6
646.9
644.5
694.8
674.9
965.1
(0.03%)
(3.45%)
63
Revenue
¥1.408B
8.80%
1.00×
Cost of revenue
¥985.4M
8.80%
1.00×
Operating expenses
¥309.2M
8.47%
0.97×
Cash and investments
14.82%
Spread over hurdle
(5.89%)