0.070
Revenue¥B
0.675
0.724
0.770
0.816
0.890
0.968
1.040
1.148
1.250
1.356
0.076
8.78%
8.06%
92
9.45
Revenue growth%
24.56
23.53
23.69
24.83
27.71
28.23
26.28
27.34
28.46
27.56
2.26
27.56
26.81
41
25.96
Gross margin%
3.13
4.26
6.61
3.69
0.78
0.40
2.83
5.55
5.14
5.35
18.94
5.14
3.97
55
13.13
Operating margin%
17.10
15.38
13.64
15.60
17.21
18.41
19.53
20.98
21.62
22.79
29.28
20.98
17.81
42
17.87
Net margin%
7.20
9.12
11.26
12.29
9.84
8.87
6.64
7.45
6.40
4.08
14.61
6.64
8.16
94
15.61
P/E ratio (avg)x
28.51
29.91
33.42
37.20
36.75
42.75
45.27
51.35
51.74
51.59
34.74
51.35
39.97
44
11.19
EV/EBITx
13.08
12.42
11.25
12.27
12.47
12.78
12.60
13.83
13.00
13.82
13.44
13.00
12.69
94
9.18
FCF yield (avg)%
2.87
0.46
2.34
1.36
0.40
1.76
0.40
0.40
1.11
0.40
28.59
0.40
0.79
84
16.19
FCF margin%
11.31
11.91
11.83
10.02
11.48
10.33
8.93
8.89
11.25
12.80
5.79
10.33
11.28
68
1.782
FCF / Net incomex
0.527
0.532
0.575
0.563
0.574
0.508
0.474
0.507
0.488
0.517
0.578
0.507
0.522
20
26.90
ROIC%
13.99
14.74
16.74
15.46
16.93
18.22
20.36
17.99
17.28
19.08
12.10
18.22
17.11
77
19.65
Return on equity%
24.39
22.23
21.46
22.98
20.39
18.62
18.84
18.21
15.68
15.31
14.05
18.21
19.62
57
13.65
Return on assets%
18.07
20.07
21.85
24.65
23.37
24.12
23.04
24.24
22.64
20.55
29.93
23.04
22.84
37
155.16
EPS¥
71.60
79.86
70.00
75.47
79.20
85.61
77.24
81.50
79.20
72.90
167.60
(1.64%)
(0.94%)
—
23.48
EPS growth%
17.21
19.32
17.94
17.62
17.38
18.45
17.50
17.25
16.78
15.15
7.99
17.25
17.44
80
137.64
Bookvalue per sh¥
132.87
127.98
122.47
118.03
131.70
134.78
131.40
139.13
139.37
131.02
136.54
(0.10%)
0.85%
—
173.89
FCF per share¥
117.03
121.71
130.31
126.94
145.47
166.05
177.64
199.57
223.90
233.56
170.07
9.93%
8.18%
—
152.15
Dividend per sh¥
136.10
138.54
137.36
132.52
126.20
118.77
104.18
112.04
110.59
96.94
140.53
(5.14%)
(3.61%)
—
22.45
Div yield (avg)%
16.95
16.16
15.90
13.82
15.34
14.82
16.53
18.98
16.74
16.39
25.92
16.53
16.28
15
28.57
Payout ratio%
12.50
12.84
10.02
12.73
15.54
16.65
19.55
20.70
21.56
19.48
10.53
19.55
16.09
34
6.733
Shares (diluted)M
9.160
8.516
9.409
9.518
8.852
9.197
8.586
7.850
8.789
8.563
6.506
(0.66%)
0.46%
50
29.86
Buyback yield%
7.16
6.50
8.10
9.25
6.85
3.88
3.68
1.73
0.40
0.53
8.46
1.73
5.19
89
1.482
D/E ratiox
1.433
1.643
1.533
1.749
1.849
1.797
1.869
1.852
1.877
2.022
0.489
1.869
1.823
73
1.474
Enterprise value¥B
1.165
1.021
0.887
0.804
0.787
0.716
0.726
0.658
0.674
0.724
0.859
(1.63%)
(4.84%)
76
0.766
LT debt¥B
0.893
0.862
0.773
0.750
0.815
0.881
0.928
0.949
1.074
1.187
1.645
7.82%
3.54%
66
Revenue
¥1.356B
8.06%
1.00×
Cost of revenue
¥898.2M
7.76%
0.97×
Operating expenses
¥238.3M
8.24%
1.02×
Cash and investments
15.63%
Goodwill & intangibles
15.01%
Spread over hurdle
(3.36%)