0.597
Revenue¥B
1.013
1.041
1.057
1.069
1.110
1.136
1.152
1.182
1.220
1.221
0.660
1.93%
1.91%
60
12.19
Revenue growth%
32.01
32.31
33.69
34.70
35.68
37.93
38.71
36.10
39.07
38.44
19.69
38.44
35.89
90
9.65
Gross margin%
16.92
15.27
12.80
13.08
15.37
18.10
17.63
19.54
16.95
14.89
28.08
17.63
16.14
33
18.15
Operating margin%
6.58
8.14
9.12
8.43
6.62
5.91
6.22
4.40
1.94
0.95
12.07
4.40
6.40
75
20.23
Net margin%
2.39
0.40
1.01
0.97
0.59
0.89
3.02
3.45
2.70
3.08
2.94
3.02
1.70
91
21.16
P/E ratio (avg)x
35.47
39.61
40.46
46.07
44.80
49.70
56.43
65.35
62.60
68.07
21.39
62.60
47.88
33
7.114
EV/EBITx
11.35
11.24
12.09
11.90
12.66
11.37
12.36
13.77
12.84
11.39
34.50
12.36
12.00
31
14.90
FCF yield (avg)%
19.82
20.73
23.51
21.19
23.27
23.59
23.70
24.86
25.24
26.27
8.26
24.86
23.55
79
17.98
FCF margin%
6.14
3.84
1.15
0.40
0.48
0.40
0.40
0.40
0.40
2.84
4.07
0.40
0.44
68
1.530
FCF / Net incomex
0.774
0.711
0.647
0.584
0.606
0.638
0.689
0.706
0.743
0.691
0.427
0.691
0.690
20
9.45
ROIC%
9.90
7.65
5.72
4.29
7.26
9.31
7.39
7.38
7.64
8.09
6.01
7.64
7.51
67
3.58
Return on equity%
13.10
12.40
14.92
13.61
11.63
9.00
9.79
10.24
9.44
9.84
16.83
9.79
10.94
23
28.53
Return on assets%
8.28
11.26
9.47
9.60
11.17
12.00
10.17
12.60
11.73
8.82
5.08
11.73
10.67
70
30.00
EPS¥
186.33
222.66
255.43
268.02
262.69
299.43
304.22
348.28
412.44
443.71
32.96
11.05%
10.77%
—
14.16
EPS growth%
18.42
20.90
20.95
19.14
20.27
17.48
16.01
16.13
18.73
15.93
13.13
16.13
18.58
38
95.42
Bookvalue per sh¥
105.72
102.07
119.96
130.61
145.40
141.71
148.40
152.81
154.04
149.47
115.34
0.55%
4.24%
—
84.41
FCF per share¥
119.96
118.33
135.78
139.11
156.56
180.65
184.71
203.47
207.85
200.26
59.15
5.05%
5.66%
—
38.16
Dividend per sh¥
85.28
84.22
86.63
91.02
103.33
116.88
114.75
111.93
119.58
111.19
110.48
1.48%
2.26%
—
29.85
Div yield (avg)%
0.65
3.37
1.95
3.52
1.13
0.40
3.30
1.30
2.14
2.33
15.84
2.14
2.04
94
3.04
Payout ratio%
19.72
19.19
16.35
13.55
11.05
13.59
12.19
11.19
12.72
14.27
9.05
12.72
13.57
60
9.826
Shares (diluted)M
7.657
7.741
7.747
7.256
7.044
6.927
7.180
7.325
6.578
5.659
10.34
(4.28%)
(3.05%)
48
27.91
Buyback yield%
11.90
10.03
10.67
10.53
9.20
7.77
5.32
5.11
2.41
5.14
13.26
5.14
8.49
59
1.255
D/E ratiox
1.292
1.167
1.304
1.364
1.491
1.324
1.448
1.481
1.575
1.484
0.540
1.481
1.406
80
1.688
Enterprise value¥B
0.270
0.269
0.246
0.236
0.227
0.248
0.239
0.252
0.244
0.217
1.569
(0.85%)
(2.11%)
54
0.665
LT debt¥B
0.623
0.637
0.750
0.768
0.729
0.715
0.823
0.797
0.792
0.784
1.363
1.47%
3.49%
73
Revenue
¥1.221B
1.91%
1.00×
Cost of revenue
¥842.2M
1.76%
0.99×
Operating expenses
¥115.7M
1.49%
0.96×
Spread over hurdle
15.94%