0.517
Revenue¥B
1.869
1.950
1.990
2.119
2.187
2.315
2.373
2.446
2.554
2.616
0.550
3.64%
3.74%
36
2.71
Revenue growth%
23.69
23.61
20.84
23.25
21.26
21.03
23.72
23.24
20.69
20.26
12.02
21.03
22.25
43
12.89
Gross margin%
17.14
19.72
17.10
14.67
12.80
12.30
13.47
15.73
13.41
15.59
28.99
13.47
15.13
38
12.05
Operating margin%
23.45
23.68
21.05
23.27
25.24
23.68
21.37
21.68
19.70
22.66
24.48
21.68
22.97
15
13.08
Net margin%
17.43
18.01
16.96
16.89
14.26
16.63
18.32
17.17
19.29
19.71
18.01
18.32
17.30
27
7.488
P/E ratio (avg)x
14.23
14.76
13.26
12.83
12.27
13.53
14.08
14.93
16.38
17.99
24.04
14.93
14.15
30
27.18
EV/EBITx
18.40
16.19
16.66
14.59
14.93
14.90
15.83
16.28
15.48
14.17
29.64
15.48
15.66
87
27.27
FCF yield (avg)%
10.69
8.89
7.05
8.27
9.73
7.62
8.28
6.44
5.65
8.15
3.27
7.62
8.21
72
12.96
FCF margin%
10.23
8.12
9.45
10.22
9.90
9.94
8.67
11.64
13.17
12.04
10.34
11.64
10.08
88
0.177
FCF / Net incomex
1.035
1.023
1.004
0.924
0.821
0.847
0.914
0.851
0.777
0.843
1.685
0.847
0.883
51
13.03
ROIC%
7.11
8.36
10.90
10.83
12.89
10.69
10.33
10.47
12.33
14.23
2.28
10.69
10.76
16
7.20
Return on equity%
7.94
6.76
6.93
9.50
11.17
9.22
7.42
7.31
4.62
2.91
24.94
7.31
7.37
70
4.62
Return on assets%
11.47
8.51
5.92
5.78
8.40
7.47
8.58
10.38
8.17
10.64
2.80
8.58
8.45
21
95.73
EPS¥
106.53
117.07
113.75
121.89
134.67
142.15
139.67
127.32
133.46
145.10
101.91
1.50%
2.65%
—
9.14
EPS growth%
15.46
13.62
11.85
10.46
8.11
6.70
3.83
2.18
1.19
0.40
11.65
2.18
7.40
35
129.39
Bookvalue per sh¥
191.90
201.30
205.54
240.34
245.24
281.28
303.47
347.97
396.69
481.70
56.89
14.46%
11.09%
—
48.03
FCF per share¥
152.01
167.33
164.15
170.73
175.84
174.87
171.64
202.59
223.08
258.06
104.56
7.97%
6.76%
—
90.33
Dividend per sh¥
100.77
109.00
111.67
117.35
122.98
127.76
124.60
134.78
154.19
177.39
131.40
7.60%
6.16%
—
13.66
Div yield (avg)%
3.32
4.92
5.12
4.33
6.67
7.49
8.66
11.24
12.31
13.18
10.27
11.24
7.08
92
18.17
Payout ratio%
16.63
18.09
15.49
14.43
17.22
16.95
14.48
14.30
15.48
17.39
4.69
15.48
16.06
64
8.863
Shares (diluted)M
8.573
9.110
8.705
9.708
9.638
8.579
8.765
8.966
9.982
10.43
9.003
1.60%
2.06%
16
2.72
Buyback yield%
28.77
31.62
31.06
30.11
27.79
29.55
28.87
27.97
26.20
24.08
11.28
27.97
28.82
54
1.413
D/E ratiox
2.369
2.787
2.913
3.420
3.486
3.343
3.560
4.168
4.064
4.716
1.791
4.064
3.453
70
0.427
Enterprise value¥B
0.982
1.049
1.013
1.046
0.946
0.811
0.837
0.871
0.832
0.760
0.483
(4.30%)
(3.08%)
62
2.014
LT debt¥B
2.658
2.764
2.842
3.205
3.652
3.716
4.241
4.565
4.426
4.428
1.636
3.93%
6.48%
19
Revenue
¥2.616B
3.74%
1.00×
Cost of revenue
¥1.831B
3.74%
1.00×
Operating expenses
¥404.1M
3.69%
1.00×
Goodwill & intangibles
21.45%
Spread over hurdle
(0.41%)