1.665
Revenue¥B
1.063
1.146
1.209
1.325
1.430
1.508
1.655
1.795
1.961
2.131
1.840
8.31%
7.78%
93
2.94
Revenue growth%
20.28
22.04
19.57
20.64
22.71
22.05
21.43
23.37
26.15
27.92
26.18
23.37
22.05
60
18.73
Gross margin%
10.77
11.84
9.22
11.66
12.07
15.01
13.63
15.18
17.55
18.09
17.67
15.18
12.85
71
2.98
Operating margin%
13.75
15.25
12.28
9.81
9.91
9.62
11.25
11.84
12.57
12.49
24.92
11.84
12.06
76
11.94
Net margin%
0.40
2.61
3.69
3.94
3.42
2.57
4.10
3.38
2.37
3.34
29.59
3.34
3.36
93
24.05
P/E ratio (avg)x
21.22
24.88
25.12
26.18
25.54
28.09
27.16
27.47
26.83
31.28
28.17
27.47
26.51
9
15.15
EV/EBITx
18.49
19.30
21.66
24.44
25.54
26.39
28.86
27.53
26.99
28.16
19.36
27.53
25.96
24
16.34
FCF yield (avg)%
27.44
25.47
23.20
24.80
25.86
24.09
26.98
26.54
23.81
25.15
10.23
25.15
25.31
8
13.32
FCF margin%
7.21
6.02
7.25
7.07
8.84
9.97
9.16
11.92
12.86
11.41
12.61
11.41
9.00
48
1.140
FCF / Net incomex
0.237
0.231
0.220
0.236
0.259
0.273
0.296
0.280
0.306
0.279
1.148
0.280
0.266
86
16.48
ROIC%
2.47
2.90
4.64
3.47
2.98
1.72
4.31
1.57
0.40
3.11
7.44
1.72
2.94
27
20.13
Return on equity%
24.71
27.38
28.19
25.41
28.12
26.78
27.03
24.85
23.75
24.68
14.03
24.85
26.10
55
20.74
Return on assets%
28.31
25.69
27.18
26.32
27.00
25.53
22.94
20.29
19.81
19.23
13.57
20.29
25.61
17
63.87
EPS¥
105.95
101.32
102.97
98.75
90.07
86.50
84.65
82.57
84.62
88.39
66.97
(0.38%)
(0.74%)
—
18.10
EPS growth%
14.79
14.00
14.29
12.08
11.67
10.20
8.81
5.98
5.64
8.26
9.97
8.26
10.94
25
21.41
Bookvalue per sh¥
69.60
72.02
65.04
65.97
61.13
59.11
57.19
58.33
62.06
54.82
53.98
(2.15%)
(1.86%)
—
71.23
FCF per share¥
48.55
44.06
46.59
43.30
42.73
38.14
34.65
35.92
31.47
32.66
31.21
(5.24%)
(4.94%)
—
20.05
Dividend per sh¥
29.78
33.40
35.03
38.14
38.64
41.64
44.18
48.65
53.17
55.71
71.86
7.59%
5.97%
—
22.25
Div yield (avg)%
5.02
2.62
1.15
2.81
2.32
3.62
2.57
4.27
4.95
7.42
5.62
4.27
3.21
10
3.24
Payout ratio%
25.25
22.81
22.36
24.60
27.09
27.60
29.22
31.07
34.03
32.20
13.47
31.07
27.34
30
7.794
Shares (diluted)M
7.744
7.433
6.962
6.461
6.421
6.705
7.370
8.375
9.160
9.688
7.486
8.57%
2.13%
60
23.42
Buyback yield%
19.83
17.39
16.71
18.84
19.67
19.66
18.81
20.58
21.03
23.80
17.99
20.58
19.66
42
0.249
D/E ratiox
0.470
0.403
0.417
0.358
0.332
0.294
0.320
0.297
0.280
0.305
1.583
0.297
0.326
8
1.076
Enterprise value¥B
1.239
1.202
1.213
1.280
1.190
1.130
1.188
1.137
1.058
1.036
1.516
(2.73%)
(2.76%)
12
1,739
LT debt¥M
548.8
504.0
473.1
501.4
430.6
366.9
378.4
401.3
354.7
381.4
781.8
(2.39%)
(4.85%)
92
Revenue
¥2.131B
7.78%
1.00×
Cost of revenue
¥1.161B
7.75%
1.00×
Operating expenses
¥237.4M
7.63%
0.99×
Goodwill & intangibles
17.84%
Spread over hurdle
17.80%