0.609
Revenue¥B
1.239
1.290
1.293
1.300
1.329
1.390
1.408
1.468
1.541
1.570
0.647
3.38%
2.80%
29
12.20
Revenue growth%
8.89
6.46
4.67
2.77
5.73
7.49
8.85
6.61
6.19
8.74
4.03
7.49
6.54
25
4.06
Gross margin%
14.28
14.38
12.00
12.23
11.72
13.92
12.47
10.42
13.23
14.72
29.93
13.23
12.85
35
11.29
Operating margin%
6.36
4.21
1.67
0.40
0.40
1.78
2.20
2.85
2.20
0.40
26.40
2.20
1.99
94
19.62
Net margin%
18.21
15.22
13.49
12.71
12.43
15.05
13.83
12.15
12.87
10.38
4.06
12.87
13.18
17
14.16
P/E ratio (avg)x
37.38
40.79
37.52
37.86
38.22
39.04
43.74
46.72
50.87
55.64
37.28
46.72
39.92
38
30.60
EV/EBITx
8.624
9.020
8.787
7.812
8.424
8.664
9.427
8.877
8.655
9.561
27.60
8.877
8.725
47
17.64
FCF yield (avg)%
21.28
22.81
21.90
21.77
20.74
21.50
19.33
19.93
17.98
19.19
8.40
19.33
21.01
61
13.40
FCF margin%
25.85
23.13
25.48
22.93
21.70
19.82
19.69
17.89
17.55
20.04
6.37
19.69
20.87
93
1.746
FCF / Net incomex
0.930
0.839
0.785
0.847
0.832
0.827
0.857
0.898
0.985
0.885
0.145
0.885
0.852
89
24.86
ROIC%
19.66
20.30
22.18
21.80
23.81
24.72
26.97
25.51
22.69
22.28
3.82
24.72
22.48
76
2.76
Return on equity%
10.66
10.36
10.69
10.23
12.86
14.32
15.22
16.26
13.52
15.56
22.13
15.22
13.19
78
9.73
Return on assets%
23.34
21.29
18.76
20.50
18.61
21.56
22.41
20.07
17.62
17.58
12.37
20.07
20.28
23
25.01
EPS¥
153.21
165.34
164.11
165.80
195.80
224.74
244.15
264.56
285.11
317.06
25.53
10.12%
7.59%
—
27.65
EPS growth%
17.20
17.36
20.08
20.95
23.00
21.21
21.37
18.98
18.12
18.17
26.84
18.98
19.53
86
64.46
Bookvalue per sh¥
184.52
218.24
245.75
271.24
318.23
353.17
403.73
452.20
529.92
545.17
51.15
11.37%
11.48%
—
39.44
FCF per share¥
23.42
21.33
20.66
20.09
18.44
19.05
17.15
16.51
17.48
18.38
124.19
(0.06%)
(2.91%)
—
119.98
Dividend per sh¥
35.35
33.69
31.35
31.01
29.01
25.97
27.33
24.73
23.17
25.84
19.98
(2.29%)
(2.49%)
—
5.13
Div yield (avg)%
15.97
15.55
18.10
17.17
15.50
17.59
18.33
19.35
20.58
20.92
15.61
19.35
17.85
74
21.93
Payout ratio%
4.55
6.68
3.87
6.04
8.56
11.21
10.83
9.99
11.64
8.91
20.98
10.83
8.73
30
6.490
Shares (diluted)M
10.41
11.21
11.09
12.47
12.45
13.36
14.59
15.16
16.58
18.50
6.238
8.25%
7.33%
59
28.37
Buyback yield%
12.08
12.48
13.69
14.96
16.17
13.31
12.86
12.96
12.87
9.93
14.81
12.87
12.92
8
0.212
D/E ratiox
1.683
1.633
1.795
1.743
1.697
1.527
1.591
1.507
1.554
1.660
1.524
1.554
1.646
15
1,369
Enterprise value¥M
169.5
175.9
195.7
225.0
243.1
248.2
295.3
357.7
404.2
490.4
432.3
15.06%
12.08%
52
0.635
LT debt¥B
1.345
1.487
1.687
1.528
1.385
1.557
1.532
1.636
1.578
1.664
1.221
3.74%
2.19%
16
Revenue
¥1.570B
2.80%
1.00×
Cost of revenue
¥1.099B
2.80%
1.00×
Operating expenses
¥239.0M
2.42%
0.96×
Goodwill & intangibles
17.49%
Property and equipment
16.81%
Spread over hurdle
(2.98%)