0.246
Revenue¥B
1.299
1.338
1.353
1.357
1.390
1.374
1.414
1.431
1.466
1.478
0.266
1.23%
1.67%
73
12.29
Revenue growth%
25.90
26.52
24.82
27.64
30.07
27.34
27.63
25.91
27.32
28.67
25.14
27.34
27.33
10
16.02
Gross margin%
0.40
0.57
2.45
1.08
1.57
0.40
0.86
3.23
6.13
8.35
20.86
3.23
1.33
37
18.79
Operating margin%
25.02
25.72
27.85
25.50
23.76
22.24
21.21
22.75
23.50
24.23
4.19
22.75
24.00
85
17.59
Net margin%
32.15
34.48
35.14
32.78
31.77
32.49
33.04
34.92
34.35
32.86
9.27
33.04
32.95
61
22.57
P/E ratio (avg)x
29.08
30.33
29.20
32.66
31.13
30.82
31.13
33.40
34.74
37.57
26.74
33.40
31.13
48
29.10
EV/EBITx
14.98
15.18
14.86
15.01
14.65
14.47
14.36
14.21
13.87
13.49
23.34
14.21
14.56
49
23.97
FCF yield (avg)%
22.09
19.19
17.48
18.02
20.88
20.29
22.37
22.89
20.01
22.65
5.36
22.37
20.59
71
17.17
FCF margin%
32.98
32.98
35.90
35.22
33.82
33.91
36.13
34.97
37.36
35.62
9.27
35.62
35.10
8
0.487
FCF / Net incomex
1.282
1.336
1.227
1.068
1.116
0.976
0.980
0.995
0.898
0.783
1.007
0.976
1.031
7
14.10
ROIC%
19.20
19.94
20.04
19.42
18.90
19.09
21.25
22.92
21.66
19.94
17.12
21.25
19.94
53
18.76
Return on equity%
13.56
15.92
13.55
11.76
14.67
12.05
14.61
12.43
13.06
13.64
14.12
13.06
13.55
78
21.87
Return on assets%
18.07
20.36
18.37
20.51
20.71
20.38
22.82
23.71
20.97
22.55
20.76
22.55
20.61
72
152.61
EPS¥
23.71
23.18
24.26
22.19
23.13
24.63
21.46
22.81
24.40
25.82
164.69
2.22%
0.77%
—
6.05
EPS growth%
6.11
5.20
3.50
5.77
5.84
4.44
6.89
7.86
6.15
3.36
17.90
6.15
5.81
54
94.15
Bookvalue per sh¥
152.44
145.53
138.22
132.35
136.00
134.32
131.82
131.38
150.44
173.26
93.01
4.96%
0.85%
—
175.02
FCF per share¥
125.22
148.38
178.50
177.27
198.29
202.13
198.92
207.56
228.69
238.73
34.94
3.78%
6.60%
—
129.15
Dividend per sh¥
229.59
266.92
274.62
295.57
327.49
378.75
440.04
447.56
512.09
484.09
65.99
8.13%
8.18%
—
20.45
Div yield (avg)%
8.56
9.56
11.15
14.09
14.76
16.93
17.57
20.23
20.08
17.83
24.02
17.83
15.85
68
6.32
Payout ratio%
0.40
0.40
0.40
0.40
0.59
0.40
2.83
0.40
0.40
1.92
28.04
0.40
0.40
52
4.301
Shares (diluted)M
5.645
5.320
5.357
5.093
5.860
5.544
5.741
6.575
7.246
7.855
4.417
6.04%
3.10%
75
2.43
Buyback yield%
8.27
5.37
3.06
5.35
6.34
3.89
1.88
2.90
2.22
2.87
17.13
2.87
3.48
5
1.683
D/E ratiox
0.772
0.852
0.847
0.994
1.061
1.255
1.344
1.441
1.607
1.770
0.181
1.441
1.158
61
0.757
Enterprise value¥B
0.780
0.774
0.852
0.984
1.056
1.158
1.175
1.191
1.181
1.285
0.214
4.00%
5.76%
42
0.595
LT debt¥B
1.689
1.765
2.030
2.187
2.544
2.812
3.192
3.148
3.528
3.866
0.879
8.73%
9.41%
78
Revenue
¥1.478B
1.67%
1.00×
Cost of revenue
¥624.6M
1.82%
1.01×
Operating expenses
¥351.8M
1.35%
0.97×
Cash and investments
18.74%
Goodwill & intangibles
16.36%
Spread over hurdle
26.51%