1.927
Revenue¥B
1.350
1.423
1.537
1.651
1.785
1.920
2.074
2.206
2.418
2.640
2.105
8.14%
7.89%
87
22.03
Revenue growth%
19.78
22.12
21.93
19.82
18.31
20.25
21.64
22.40
20.40
18.10
9.16
20.40
20.32
72
29.64
Gross margin%
5.85
4.23
3.11
1.07
0.40
2.44
0.65
0.40
0.40
0.40
28.82
0.40
0.86
34
27.34
Operating margin%
26.92
25.48
24.83
26.78
26.30
27.68
25.27
28.15
30.22
29.93
14.98
28.15
26.85
37
6.95
Net margin%
14.50
16.92
16.46
14.40
12.41
15.22
15.32
14.71
15.30
16.07
12.51
15.30
15.26
72
35.01
P/E ratio (avg)x
33.14
35.02
33.74
38.03
37.95
42.85
46.18
51.04
57.36
55.12
20.56
51.04
40.44
22
6.087
EV/EBITx
18.33
16.07
16.21
17.11
14.86
13.94
14.53
15.42
13.74
11.78
16.97
13.94
15.14
75
12.27
FCF yield (avg)%
8.12
7.85
8.35
7.62
4.72
6.29
7.43
4.54
5.24
3.33
26.89
5.24
6.86
34
20.09
FCF margin%
9.31
7.78
6.36
4.02
4.25
1.31
0.40
0.40
0.40
0.40
21.66
0.40
2.66
12
0.368
FCF / Net incomex
1.308
1.419
1.521
1.539
1.641
1.609
1.475
1.319
1.293
1.340
0.732
1.340
1.447
31
20.86
ROIC%
9.93
9.84
12.42
11.77
8.93
6.35
4.92
6.25
7.83
6.35
21.18
6.35
8.38
47
6.40
Return on equity%
16.92
17.22
14.68
17.06
17.99
18.82
15.89
14.14
15.04
15.89
23.26
15.89
16.40
53
16.84
Return on assets%
9.67
10.21
9.38
11.73
11.93
13.56
11.12
8.35
7.47
6.51
20.08
8.35
9.94
48
39.16
EPS¥
162.50
168.56
168.07
181.07
181.16
177.58
184.56
168.57
159.18
148.27
43.20
(3.93%)
(0.39%)
—
22.73
EPS growth%
29.14
31.74
29.08
28.49
27.50
25.10
24.56
26.73
26.65
25.90
6.72
25.90
27.11
36
146.89
Bookvalue per sh¥
20.92
18.95
20.93
19.05
18.71
17.09
16.24
15.38
14.17
12.85
78.43
(7.24%)
(4.93%)
—
75.34
FCF per share¥
129.43
132.68
133.53
141.29
136.65
132.67
131.17
141.80
146.31
134.74
74.16
(0.28%)
(0.82%)
—
125.60
Dividend per sh¥
161.76
175.25
177.49
172.76
178.82
173.96
188.86
183.21
193.35
194.37
161.92
1.68%
1.14%
—
6.21
Div yield (avg)%
3.22
3.07
3.66
3.78
1.70
4.13
3.89
1.05
0.40
3.01
11.01
3.01
3.15
16
11.01
Payout ratio%
19.31
20.09
21.07
19.92
18.48
20.37
23.16
23.91
25.37
26.25
19.21
23.91
20.72
21
6.886
Shares (diluted)M
8.448
9.469
9.626
10.53
11.67
13.08
13.76
14.41
13.39
14.57
6.986
4.55%
6.52%
25
4.26
Buyback yield%
7.43
5.41
3.70
4.68
2.56
2.04
0.40
2.94
4.44
6.79
26.46
2.94
4.07
89
0.740
D/E ratiox
0.478
0.562
0.650
0.773
0.854
0.837
0.945
1.066
1.092
1.212
0.715
1.066
0.846
44
0.415
Enterprise value¥B
0.990
1.012
1.087
1.218
1.299
1.302
1.588
1.929
2.141
2.451
1.948
13.54%
9.71%
11
1.933
LT debt¥B
2.081
1.977
1.909
1.822
1.821
1.991
2.103
1.865
1.770
1.708
0.404
(1.27%)
(2.71%)
49
Revenue
¥2.640B
7.89%
1.00×
Cost of revenue
¥1.480B
8.15%
1.02×
Operating expenses
¥617.7M
7.96%
1.01×
Goodwill & intangibles
21.23%
Spread over hurdle
(0.97%)