1.908
Revenue¥B
2.591
2.673
2.715
2.712
2.726
2.774
2.896
2.987
3.100
3.146
2.118
2.91%
2.19%
38
22.13
Revenue growth%
10.80
13.41
13.31
12.55
9.67
7.58
8.90
6.78
7.88
6.84
10.74
7.58
9.29
54
17.65
Gross margin%
22.19
19.97
20.82
21.44
24.30
26.43
28.41
28.35
29.45
27.51
14.23
28.35
25.36
31
4.84
Operating margin%
12.45
12.97
15.51
14.44
15.18
12.89
12.00
11.16
9.84
9.26
5.70
11.16
12.67
36
24.32
Net margin%
28.42
29.82
28.35
28.82
27.27
26.63
27.87
27.93
25.05
23.64
8.98
26.63
27.90
51
36.44
P/E ratio (avg)x
49.64
52.04
58.76
55.05
51.20
47.00
44.28
39.92
40.93
39.71
14.73
40.93
48.32
45
19.16
EV/EBITx
19.21
22.07
21.63
21.96
25.06
25.65
28.91
29.85
31.05
34.61
30.07
29.85
25.36
80
26.94
FCF yield (avg)%
26.61
26.07
24.26
27.15
27.17
27.12
27.98
30.80
27.82
30.80
8.07
27.98
27.16
90
17.96
FCF margin%
4.52
2.78
5.19
7.13
4.73
6.42
8.56
8.80
6.69
9.52
21.60
8.56
6.55
41
0.785
FCF / Net incomex
1.610
1.718
2.031
2.020
2.019
2.308
2.545
2.847
3.192
3.187
0.865
2.847
2.169
43
26.99
ROIC%
8.27
7.90
9.13
10.67
10.28
11.10
12.74
15.34
15.11
16.98
9.37
15.11
10.89
70
2.41
Return on equity%
21.89
24.64
22.35
22.77
20.71
21.95
20.16
23.04
22.04
22.18
7.24
22.04
22.11
10
27.51
Return on assets%
32.46
32.13
32.10
32.15
29.52
29.25
29.13
28.82
31.54
28.93
8.79
29.13
30.53
26
43.71
EPS¥
9.50
9.67
10.25
9.38
8.67
8.87
7.89
7.29
7.74
6.87
48.16
(4.54%)
(3.99%)
—
2.53
EPS growth%
9.53
7.36
5.95
4.77
2.93
5.02
6.35
4.35
1.93
0.40
25.86
4.35
4.90
73
52.83
Bookvalue per sh¥
53.62
54.57
47.95
51.33
43.97
39.97
37.43
37.65
36.35
31.67
70.54
(6.35%)
(5.28%)
—
44.41
FCF per share¥
47.89
42.26
42.00
45.14
43.91
38.36
35.70
34.68
34.22
29.67
76.38
(7.54%)
(5.05%)
—
12.18
Dividend per sh¥
56.46
51.35
44.33
44.70
45.58
40.75
40.49
37.60
39.60
34.47
58.13
(5.43%)
(5.53%)
—
20.85
Div yield (avg)%
9.14
11.05
9.37
6.45
8.34
5.67
8.26
8.39
9.48
6.95
8.27
8.26
8.36
8
18.77
Payout ratio%
16.33
15.71
15.82
16.23
16.21
13.50
11.52
9.21
11.28
10.71
5.70
11.28
14.60
51
40.17
Shares (diluted)M
61.47
70.57
76.97
79.75
76.47
83.42
89.81
102.2
107.7
108.1
39.42
7.17%
6.71%
31
26.43
Buyback yield%
15.42
16.60
15.81
16.65
17.54
19.24
18.40
19.21
20.45
23.37
9.67
19.24
17.97
13
1.254
D/E ratiox
0.960
0.987
1.106
1.032
1.098
1.000
0.939
0.877
0.904
0.887
0.174
0.904
0.974
6
2.055
Enterprise value¥B
1.173
1.298
1.314
1.231
1.124
1.212
1.168
1.260
1.321
1.325
0.442
3.34%
0.87%
89
0.376
LT debt¥B
2.874
2.764
3.202
3.378
3.467
4.134
4.298
4.990
5.971
7.004
1.859
15.10%
11.07%
40
Revenue
¥3.146B
2.19%
1.00×
Cost of revenue
¥1.752B
2.07%
0.99×
Operating expenses
¥333.3M
2.89%
1.07×
Cash and investments
15.63%
Return on capital
201.69%
Spread over hurdle
194.83%