1.466
Revenue¥B
2.540
2.569
2.647
2.663
2.686
2.726
2.812
2.811
2.883
2.930
1.510
1.75%
1.53%
17
17.20
Revenue growth%
29.74
27.37
29.82
32.19
33.87
32.68
29.88
30.00
28.89
30.67
4.73
30.00
29.94
78
9.29
Gross margin%
8.48
10.80
13.12
10.58
10.65
13.45
12.43
10.30
9.55
11.26
25.48
11.26
10.72
47
9.79
Operating margin%
11.47
9.50
11.28
12.70
15.23
14.90
17.49
20.08
19.62
20.03
9.27
19.62
15.06
15
21.73
Net margin%
26.77
25.55
24.53
22.02
22.44
23.64
24.05
26.42
27.01
25.31
21.42
25.31
24.92
31
17.49
P/E ratio (avg)x
13.27
12.13
12.34
11.17
11.79
11.32
11.52
12.21
11.95
10.86
30.44
11.52
11.87
18
35.26
EV/EBITx
48.06
51.31
59.82
62.29
73.26
70.62
72.19
73.50
82.10
89.91
20.94
73.50
71.41
94
13.98
FCF yield (avg)%
10.89
11.06
12.11
11.48
14.21
16.10
16.20
15.49
12.63
12.16
23.13
15.49
12.39
64
23.10
FCF margin%
18.59
20.86
19.56
19.39
18.76
18.63
19.39
22.38
22.36
24.59
28.91
22.36
19.47
40
0.664
FCF / Net incomex
0.811
0.794
0.767
0.914
1.034
1.089
1.233
1.455
1.667
1.601
0.126
1.455
1.061
44
29.13
ROIC%
19.51
18.70
17.76
20.10
18.99
16.27
18.87
16.94
16.23
16.42
2.59
16.42
18.23
9
6.89
Return on equity%
22.65
21.51
23.61
20.67
19.94
21.62
20.23
17.42
19.56
18.84
6.43
19.56
20.45
62
12.13
Return on assets%
16.77
15.41
13.69
13.60
13.71
16.41
16.35
13.71
11.17
12.54
5.78
13.71
13.71
85
26.54
EPS¥
173.21
186.08
187.67
175.43
172.54
196.20
200.85
193.33
206.13
225.27
27.92
5.48%
3.81%
—
25.82
EPS growth%
23.74
22.92
23.66
25.22
28.09
26.81
26.75
28.65
31.03
33.31
4.91
28.65
26.78
59
88.22
Bookvalue per sh¥
75.83
81.07
88.66
96.24
86.46
85.56
88.70
81.51
86.44
76.44
64.37
(2.43%)
(0.40%)
—
94.99
FCF per share¥
39.13
40.92
42.33
44.31
39.02
38.07
39.32
38.72
38.74
36.13
36.74
(1.52%)
(2.31%)
—
56.50
Dividend per sh¥
20.61
20.92
20.35
21.42
18.86
18.12
16.55
17.25
17.66
19.37
100.79
0.54%
(1.07%)
—
3.35
Div yield (avg)%
9.31
10.96
10.18
13.00
14.42
14.19
14.86
17.14
16.31
13.57
7.17
14.86
13.88
92
12.47
Payout ratio%
27.50
25.66
25.80
24.20
25.42
27.44
28.70
28.71
26.05
27.41
21.23
27.44
26.73
44
8.051
Shares (diluted)M
17.02
18.10
18.55
20.09
20.23
23.53
24.48
28.31
29.75
30.25
8.289
8.37%
8.00%
19
4.90
Buyback yield%
30.87
29.48
29.84
29.30
27.99
30.24
28.09
30.89
29.82
28.50
10.88
29.82
29.65
19
1.386
D/E ratiox
1.272
1.450
1.601
1.553
1.703
1.642
1.741
1.884
1.888
2.123
1.325
1.884
1.672
36
2.381
Enterprise value¥B
2.364
2.689
2.923
3.377
3.500
3.544
3.564
4.054
4.160
4.351
2.069
4.45%
6.99%
28
2.135
LT debt¥B
1.477
1.679
1.877
1.860
2.133
2.231
2.351
2.226
2.331
2.627
0.260
4.26%
7.33%
48
Revenue
¥2.930B
1.53%
1.00×
Cost of revenue
¥1.629B
1.59%
1.01×
Operating expenses
¥581.9M
1.43%
0.99×
Goodwill & intangibles
15.73%
Spread over hurdle
31.61%