1.012
Revenue¥B
2.715
2.792
2.886
2.952
3.026
3.025
3.043
3.008
3.094
3.185
1.127
1.03%
1.54%
25
6.63
Revenue growth%
2.76
2.95
1.46
2.84
4.86
7.78
5.04
5.33
4.71
2.68
18.22
5.04
3.83
88
9.53
Gross margin%
30.30
31.24
34.01
31.13
32.60
34.86
37.40
39.92
38.83
40.24
28.80
38.83
34.43
52
6.85
Operating margin%
16.61
14.63
13.22
12.48
12.89
10.34
9.76
9.65
12.58
13.43
28.08
10.34
12.73
82
25.67
Net margin%
16.27
14.65
17.52
14.79
16.80
18.95
21.95
22.87
21.32
20.39
10.53
21.32
18.23
9
16.44
P/E ratio (avg)x
18.91
19.80
20.30
20.88
20.57
19.24
19.83
19.29
19.24
19.31
36.07
19.29
19.56
9
19.70
EV/EBITx
35.75
37.70
36.66
39.04
42.99
46.81
53.47
59.19
59.65
65.70
25.05
59.19
44.90
7
4.42
FCF yield (avg)%
11.34
8.82
5.88
5.67
3.01
3.42
3.72
2.06
4.10
5.79
4.32
3.72
4.88
64
23.27
FCF margin%
11.11
13.09
15.30
15.88
14.55
15.32
17.49
16.28
14.04
13.42
3.55
15.32
14.93
87
1.524
FCF / Net incomex
1.869
2.071
2.369
2.445
2.418
2.260
2.418
2.361
2.685
2.988
1.731
2.418
2.394
87
24.75
ROIC%
18.82
21.12
19.19
21.20
18.57
19.12
17.55
15.13
15.20
17.79
4.13
17.55
18.70
35
13.24
Return on equity%
0.40
0.74
0.40
0.40
3.35
5.09
5.08
2.63
0.71
3.53
10.02
3.53
1.69
74
19.88
Return on assets%
0.46
0.40
0.40
1.31
3.01
0.79
0.40
1.82
3.78
5.38
13.84
1.82
1.05
87
82.31
EPS¥
37.13
42.26
50.07
52.68
57.23
67.54
73.45
83.10
91.74
93.72
89.33
10.37%
10.93%
—
11.25
EPS growth%
4.92
6.89
6.27
5.70
3.66
3.52
0.71
0.40
2.58
2.69
29.45
2.58
3.59
50
110.69
Bookvalue per sh¥
56.54
63.74
62.81
68.16
66.15
67.53
72.65
82.04
75.53
76.75
59.08
3.02%
2.26%
—
82.43
FCF per share¥
124.44
131.55
124.84
125.97
144.52
140.19
134.88
142.85
136.58
153.62
67.87
1.23%
2.35%
—
51.91
Dividend per sh¥
163.62
178.62
173.57
170.48
200.67
203.56
206.39
201.80
194.99
214.56
28.66
1.35%
3.63%
—
29.03
Div yield (avg)%
10.41
8.93
8.06
8.64
7.95
5.76
7.54
5.35
2.80
3.10
11.72
5.35
7.74
87
13.41
Payout ratio%
8.27
10.66
8.84
11.29
9.08
8.59
10.32
13.24
15.29
13.74
27.61
13.24
10.49
16
16.80
Shares (diluted)M
19.12
20.64
21.48
23.19
21.62
23.27
22.51
20.99
20.06
20.32
17.25
(1.23%)
(0.37%)
70
25.88
Buyback yield%
23.45
24.21
25.94
24.50
26.04
24.10
24.02
25.13
22.28
22.07
14.50
24.02
24.15
74
0.303
D/E ratiox
0.911
0.931
0.847
0.871
0.974
0.891
0.869
0.866
0.817
0.776
1.757
0.866
0.870
59
3.035
Enterprise value¥B
2.013
2.182
2.150
2.067
2.296
2.377
2.301
2.124
2.211
2.330
4.450
0.30%
1.54%
74
3.947
LT debt¥B
6.602
6.677
7.124
6.943
7.408
7.121
7.777
8.374
9.122
10.50
0.877
7.22%
6.11%
19
Revenue
¥3.185B
1.54%
1.00×
Cost of revenue
¥2.193B
1.38%
0.98×
Operating expenses
¥391.8M
2.12%
1.06×
Spread over hurdle
(3.45%)