3.446
Revenue¥B
2.253
2.391
2.450
2.599
2.703
2.793
2.867
2.974
3.133
3.337
3.570
4.30%
4.67%
41
15.42
Revenue growth%
24.38
22.21
22.75
21.68
22.63
20.46
22.52
20.36
18.92
20.76
12.45
20.46
21.94
20
10.80
Gross margin%
21.30
22.19
24.48
25.76
24.03
27.01
27.49
30.07
27.19
27.04
24.83
27.19
26.39
22
5.70
Operating margin%
6.21
8.85
7.88
6.68
4.79
6.17
8.80
9.84
10.78
10.53
21.52
9.84
8.34
89
24.50
Net margin%
1.47
1.09
2.95
3.82
5.22
5.84
7.64
5.43
7.66
6.81
7.59
6.81
5.32
17
23.84
P/E ratio (avg)x
45.40
50.00
54.08
62.00
63.28
59.17
62.82
71.20
72.94
76.10
7.636
71.20
62.41
77
13.77
EV/EBITx
45.56
50.98
56.22
54.83
58.35
60.78
68.01
68.33
65.70
65.60
9.239
65.70
59.57
9
12.74
FCF yield (avg)%
9.02
10.55
12.97
11.12
9.87
8.69
6.72
9.65
11.02
13.98
27.02
9.65
10.21
34
21.41
FCF margin%
0.46
0.40
0.40
0.40
0.40
2.32
5.09
2.53
3.65
3.98
3.64
3.65
1.39
23
0.883
FCF / Net incomex
1.719
1.888
2.066
1.796
1.879
1.842
1.818
1.927
2.116
2.200
1.252
1.927
1.884
46
8.04
ROIC%
16.69
13.69
12.69
11.41
9.32
8.28
9.83
9.78
11.86
9.76
3.48
9.78
10.62
34
18.10
Return on equity%
4.47
6.30
6.18
5.76
2.96
5.93
5.40
2.88
2.92
1.21
20.70
2.92
4.93
55
7.91
Return on assets%
13.21
10.90
13.37
14.60
15.56
16.58
16.23
14.23
13.54
12.56
22.76
14.23
13.88
67
33.49
EPS¥
48.92
48.29
48.63
54.57
52.75
56.61
55.25
61.54
71.94
80.07
35.46
8.70%
5.76%
—
13.67
EPS growth%
15.26
14.04
12.51
13.12
13.54
12.69
12.51
12.18
12.56
9.65
4.63
12.51
12.62
20
31.53
Bookvalue per sh¥
69.28
78.65
82.25
83.97
79.99
77.94
75.75
74.82
84.68
93.51
52.33
3.17%
4.07%
—
14.77
FCF per share¥
50.52
47.87
52.06
57.26
66.33
71.07
68.63
73.93
82.41
85.12
10.44
5.12%
6.34%
—
44.51
Dividend per sh¥
82.55
84.41
92.35
86.43
91.83
106.94
121.13
128.92
121.42
140.24
28.92
8.84%
6.43%
—
12.65
Div yield (avg)%
27.35
24.67
23.83
22.55
19.98
22.20
22.43
19.49
20.80
18.87
10.30
20.80
22.31
14
18.08
Payout ratio%
10.19
11.69
13.88
14.10
15.02
17.47
18.47
19.83
17.64
18.62
13.26
18.47
16.25
6
17.95
Shares (diluted)M
29.04
27.63
27.39
26.40
26.03
27.69
31.09
30.78
34.65
34.69
18.28
5.92%
3.22%
24
18.31
Buyback yield%
21.49
18.82
20.69
18.80
18.36
20.07
21.95
21.80
21.32
22.98
9.49
21.80
21.01
93
0.931
D/E ratiox
2.313
2.622
2.937
3.363
3.262
3.653
3.564
3.914
4.039
4.712
0.674
3.914
3.464
82
3.548
Enterprise value¥B
5.056
5.389
5.466
5.257
5.188
5.168
5.151
5.697
5.949
5.798
3.462
2.25%
2.09%
88
0.970
LT debt¥B
1.339
1.507
1.411
1.331
1.431
1.338
1.288
1.282
1.439
1.651
3.457
2.90%
3.65%
7
Revenue
¥3.337B
4.67%
1.00×
Cost of revenue
¥1.649B
4.50%
0.98×
Operating expenses
¥721.7M
5.24%
1.06×
Spread over hurdle
(3.12%)