1.451
Revenue¥B
2.798
2.813
2.853
2.867
2.936
3.067
3.094
3.123
3.154
3.211
1.595
1.81%
1.73%
93
22.24
Revenue growth%
9.82
7.91
4.96
2.33
3.71
4.78
2.27
0.40
0.40
0.40
22.93
0.40
3.02
22
29.98
Gross margin%
21.43
20.81
20.54
19.64
18.31
19.13
16.60
17.10
14.13
11.43
25.41
16.60
18.72
54
14.63
Operating margin%
5.59
5.37
3.32
1.68
0.40
0.40
0.40
0.76
0.40
1.41
3.85
0.40
1.09
8
29.29
Net margin%
26.01
25.07
24.22
25.95
28.42
27.48
24.89
23.26
24.81
22.24
22.92
24.81
24.98
18
10.93
P/E ratio (avg)x
29.63
31.93
31.08
29.26
28.65
31.06
30.76
26.67
29.15
26.98
20.49
29.15
29.45
73
17.17
EV/EBITx
28.64
28.77
26.67
25.68
25.85
25.73
23.67
24.10
23.88
23.78
13.96
23.88
25.71
10
11.36
FCF yield (avg)%
3.08
5.39
3.61
4.72
6.65
6.97
8.32
6.04
4.75
5.41
8.49
6.04
5.40
14
27.38
FCF margin%
17.79
19.34
18.54
15.55
12.93
10.76
11.08
10.80
10.89
13.84
19.59
10.89
13.38
46
1.134
FCF / Net incomex
1.214
1.360
1.579
1.565
1.816
2.089
2.005
2.024
2.134
2.157
0.364
2.089
1.911
24
12.21
ROIC%
8.88
5.99
8.57
11.53
14.47
15.46
15.27
18.24
17.84
18.39
11.03
17.84
14.87
32
21.04
Return on equity%
18.64
18.53
20.51
22.77
21.01
20.54
17.77
16.50
18.20
18.32
13.17
18.20
18.59
40
10.96
Return on assets%
21.49
21.96
21.97
22.16
20.50
17.98
15.43
17.94
17.94
15.45
2.10
17.94
19.24
84
32.52
EPS¥
16.10
14.97
15.57
14.94
13.82
14.56
14.28
16.11
14.95
14.67
35.87
1.20%
0.37%
—
27.18
EPS growth%
32.44
34.67
34.43
33.28
32.68
31.02
31.01
33.80
34.12
31.93
14.37
31.93
32.98
54
47.57
Bookvalue per sh¥
33.33
31.07
28.18
26.97
28.24
30.20
30.17
30.91
31.79
33.95
39.30
3.75%
0.43%
—
46.22
FCF per share¥
29.67
28.01
26.47
27.31
23.33
23.19
21.54
21.23
21.17
19.21
32.61
(3.81%)
(5.27%)
—
31.12
Dividend per sh¥
47.80
46.40
50.26
48.91
50.69
48.15
47.48
48.25
47.44
44.92
40.18
(2.39%)
(1.85%)
—
22.91
Div yield (avg)%
17.20
16.83
15.78
16.23
14.46
14.64
14.49
15.08
14.12
14.78
24.09
14.64
14.93
50
6.85
Payout ratio%
27.17
28.87
30.41
28.37
25.92
26.78
25.84
27.27
27.99
30.20
19.20
27.27
27.63
85
27.10
Shares (diluted)M
34.04
37.34
36.27
38.29
39.97
43.58
48.02
50.46
51.65
59.09
27.42
8.13%
5.97%
33
20.83
Buyback yield%
24.80
26.60
27.02
27.45
25.71
26.04
28.80
29.58
27.35
26.73
19.22
27.35
26.88
75
0.919
D/E ratiox
0.811
0.781
0.848
0.814
0.795
0.801
0.744
0.650
0.688
0.656
1.562
0.688
0.788
16
3.541
Enterprise value¥B
0.288
0.322
0.356
0.389
0.466
0.500
0.496
0.553
0.565
0.553
2.520
3.47%
7.66%
74
3.470
LT debt¥B
0.363
0.420
0.429
0.438
0.446
0.446
0.432
0.490
0.552
0.519
2.577
3.08%
4.15%
54
Revenue
¥3.211B
1.73%
1.00×
Cost of revenue
¥1.639B
1.66%
0.99×
Operating expenses
¥519.4M
2.13%
1.04×
Goodwill & intangibles
15.51%
Spread over hurdle
10.09%