1.549
Revenue¥B
1.358
1.403
1.504
1.592
1.712
1.835
1.913
1.984
2.082
2.251
1.611
5.62%
5.80%
84
5.80
Revenue growth%
22.14
23.77
25.93
27.23
24.90
26.70
26.09
27.79
28.23
30.50
11.19
27.79
26.39
56
22.93
Gross margin%
11.09
11.43
11.56
10.86
10.93
13.65
11.58
10.02
7.67
8.47
12.23
10.02
11.01
74
21.22
Operating margin%
15.37
15.13
12.17
13.89
14.17
15.33
16.83
14.86
17.20
16.93
3.70
16.83
15.23
38
19.02
Net margin%
21.46
19.78
19.07
21.00
23.83
21.70
24.17
22.28
23.21
23.14
20.78
23.14
21.99
71
29.04
P/E ratio (avg)x
23.26
24.35
23.07
22.41
24.69
27.11
23.93
24.21
23.87
23.08
23.62
23.93
23.90
10
27.64
EV/EBITx
17.15
16.42
16.23
15.17
16.67
16.14
14.57
15.92
15.22
15.67
16.36
15.67
16.03
93
23.85
FCF yield (avg)%
1.47
0.40
2.50
5.43
3.79
3.88
3.72
5.89
7.06
5.30
10.63
5.30
3.84
65
15.19
FCF margin%
19.43
19.70
17.85
15.67
17.97
17.55
15.56
13.22
13.73
12.43
24.82
13.73
16.61
36
1.282
FCF / Net incomex
1.503
1.659
1.992
2.096
2.504
2.782
3.187
3.617
3.784
4.422
0.235
3.617
2.643
26
5.93
ROIC%
25.15
26.49
26.90
28.59
26.08
26.42
25.72
28.15
26.54
24.23
20.71
26.42
26.45
18
11.80
Return on equity%
14.43
12.38
10.17
13.04
10.33
8.69
9.13
10.84
11.88
13.86
14.30
10.84
11.36
6
29.95
Return on assets%
26.03
28.26
29.09
27.05
26.87
27.44
30.33
29.13
27.94
28.60
8.44
28.60
28.10
62
125.41
EPS¥
113.39
124.27
143.49
157.14
176.69
175.30
191.96
211.83
240.69
251.55
136.69
7.32%
8.67%
—
26.46
EPS growth%
22.77
21.80
20.59
18.15
15.87
17.41
15.56
13.70
15.11
17.57
20.80
15.56
17.49
65
211.19
Bookvalue per sh¥
108.19
122.54
144.24
161.41
164.70
193.17
183.37
200.12
228.70
247.65
35.67
8.50%
9.85%
—
134.49
FCF per share¥
76.00
74.57
64.46
66.92
69.53
75.25
77.11
70.72
76.54
82.72
58.62
3.54%
1.65%
—
201.93
Dividend per sh¥
79.69
84.55
75.99
70.03
75.49
70.81
76.51
75.06
72.77
73.69
108.03
(0.48%)
(0.86%)
—
20.85
Div yield (avg)%
27.40
29.24
26.80
28.61
27.69
30.55
31.48
31.94
32.18
32.37
22.04
31.94
29.90
62
2.74
Payout ratio%
9.98
7.38
9.05
8.62
9.15
11.50
9.62
9.38
11.31
9.41
16.45
9.62
9.39
69
2.796
Shares (diluted)M
4.342
4.805
5.693
5.851
6.894
7.719
8.193
8.307
8.089
8.525
2.725
4.34%
8.30%
69
26.32
Buyback yield%
26.02
26.19
28.79
28.45
25.48
28.43
26.50
24.53
24.55
22.24
15.00
24.55
26.10
95
1.149
D/E ratiox
0.518
0.491
0.467
0.537
0.497
0.564
0.611
0.627
0.594
0.646
0.695
0.611
0.551
74
1.689
Enterprise value¥B
0.713
0.779
0.811
0.855
0.839
0.849
0.920
0.933
0.906
1.020
0.995
3.96%
3.56%
68
1.461
LT debt¥B
1.569
1.619
1.834
1.702
1.936
1.986
2.027
1.945
2.100
2.003
1.584
0.68%
2.17%
86
Revenue
¥2.251B
5.80%
1.00×
Cost of revenue
¥1.302B
6.08%
1.03×
Operating expenses
¥483.6M
5.13%
0.94×
Goodwill & intangibles
20.08%
Spread over hurdle
17.95%