0.738
Revenue¥B
2.537
2.746
2.981
3.142
3.362
3.658
3.969
4.223
4.608
4.970
0.804
8.13%
7.59%
9
22.91
Revenue growth%
15.05
16.40
17.74
15.11
13.41
12.44
13.62
11.03
12.72
11.45
5.77
12.44
13.51
77
23.31
Gross margin%
26.84
24.76
23.93
22.30
20.04
20.37
19.36
20.24
19.98
19.55
19.94
19.98
20.31
90
24.98
Operating margin%
20.32
21.34
21.26
20.00
19.86
21.56
19.90
20.57
20.29
19.92
23.28
20.29
20.30
60
22.30
Net margin%
18.99
20.63
17.72
17.69
16.68
17.11
14.15
14.37
13.27
13.85
16.72
14.15
16.90
49
34.15
P/E ratio (avg)x
19.55
17.43
18.91
17.36
17.70
15.66
15.33
16.02
17.27
15.58
33.83
15.66
17.31
17
28.10
EV/EBITx
30.77
32.13
34.99
39.63
40.20
45.80
43.59
46.74
49.91
54.78
28.00
46.74
41.90
44
9.72
FCF yield (avg)%
22.44
20.57
21.41
22.23
20.19
21.10
18.43
21.15
21.12
21.55
23.28
21.12
21.14
64
28.12
FCF margin%
18.23
20.52
19.69
21.52
23.02
20.20
21.96
21.68
22.08
23.78
15.10
21.96
21.60
37
1.697
FCF / Net incomex
0.255
0.268
0.233
0.233
0.255
0.273
0.282
0.295
0.258
0.259
1.009
0.273
0.259
78
24.11
ROIC%
4.50
6.30
7.93
8.10
8.27
7.98
8.88
11.18
11.87
10.03
16.60
10.03
8.19
45
23.14
Return on equity%
4.96
4.26
3.01
0.40
0.40
0.97
1.16
2.52
0.40
1.97
16.79
1.16
1.56
71
12.96
Return on assets%
19.36
22.20
22.72
23.39
25.18
26.20
25.51
25.33
23.92
21.21
12.59
25.33
23.66
25
50.36
EPS¥
45.97
46.34
52.15
58.95
57.77
68.35
66.78
73.99
75.42
87.58
55.97
8.68%
6.84%
—
24.05
EPS growth%
4.05
6.41
8.64
8.66
5.69
6.94
4.84
2.24
2.95
1.37
16.88
2.95
5.27
47
96.78
Bookvalue per sh¥
45.90
41.65
41.49
38.31
34.92
38.88
42.80
44.08
46.93
41.65
92.67
3.59%
(1.72%)
—
78.59
FCF per share¥
42.94
45.50
42.58
43.67
38.41
38.43
33.95
32.68
31.64
27.78
81.39
(6.27%)
(5.31%)
—
88.52
Dividend per sh¥
69.26
68.06
65.71
70.59
76.73
76.06
90.43
106.82
118.37
135.96
92.83
12.12%
7.61%
—
8.83
Div yield (avg)%
15.86
14.06
16.47
16.08
15.82
13.35
15.44
16.29
16.46
18.92
10.55
16.29
15.97
50
18.56
Payout ratio%
10.86
8.76
10.10
7.55
8.06
9.79
11.29
12.72
14.96
17.32
9.85
12.72
10.48
84
16.68
Shares (diluted)M
14.99
14.03
12.03
10.76
9.377
9.546
9.551
10.06
8.692
8.177
16.51
(2.70%)
(5.86%)
24
9.27
Buyback yield%
32.19
34.51
36.75
37.67
35.76
36.85
35.37
34.84
37.80
39.89
6.32
36.85
36.26
36
1.694
D/E ratiox
2.093
2.414
2.541
3.032
3.355
3.955
4.214
4.677
4.924
4.903
1.024
4.677
3.655
42
3.015
Enterprise value¥B
4.528
4.812
4.994
5.795
6.204
6.599
7.171
8.628
9.072
10.26
0.194
10.58%
10.18%
90
2.717
LT debt¥B
1.766
1.986
1.997
1.890
1.767
1.967
1.847
1.710
1.561
1.758
0.682
(0.09%)
(0.95%)
16
Revenue
¥4.970B
7.59%
1.00×
Cost of revenue
¥2.763B
7.40%
0.98×
Operating expenses
¥1.147B
8.30%
1.07×
Goodwill & intangibles
18.38%
Spread over hurdle
14.96%