0.927
Revenue¥B
2.329
2.407
2.447
2.541
2.641
2.727
2.777
2.926
2.978
3.044
0.967
2.88%
3.16%
52
8.61
Revenue growth%
27.34
27.43
27.91
29.94
30.88
28.05
26.52
26.06
23.38
24.33
16.22
26.06
27.39
88
17.63
Gross margin%
12.38
15.22
13.21
13.04
15.76
13.07
11.96
10.68
13.54
10.93
16.60
11.96
13.06
62
21.40
Operating margin%
9.40
11.06
11.00
13.60
11.08
9.31
7.26
6.44
7.92
5.34
14.80
7.26
9.36
47
29.06
Net margin%
20.80
18.84
19.34
22.08
23.54
21.77
20.01
21.68
20.43
18.51
15.30
20.43
20.61
56
27.39
P/E ratio (avg)x
9.878
10.09
11.15
10.93
10.76
11.64
11.44
10.77
10.50
11.65
15.53
11.44
10.85
13
19.72
EV/EBITx
41.90
42.42
48.06
50.44
55.25
59.92
68.51
77.66
89.82
92.33
14.89
77.66
57.59
63
9.46
FCF yield (avg)%
8.86
10.54
11.79
10.85
12.17
13.97
14.16
16.68
17.57
18.71
18.85
16.68
13.07
77
15.09
FCF margin%
35.46
34.90
36.74
37.61
34.81
36.78
37.87
38.94
36.65
33.98
20.18
36.78
36.69
90
0.899
FCF / Net incomex
2.495
2.409
2.591
2.587
2.646
2.478
2.337
2.684
2.744
2.532
0.432
2.532
2.560
94
21.11
ROIC%
16.79
16.77
15.36
15.72
17.25
18.70
16.83
15.34
17.49
14.98
8.61
16.83
16.78
51
4.16
Return on equity%
10.93
12.14
10.17
10.91
10.68
9.46
10.78
9.28
9.55
11.26
10.50
9.55
10.73
23
20.31
Return on assets%
26.83
27.09
28.88
31.59
33.44
32.31
34.06
32.69
35.51
33.62
28.98
33.62
32.50
88
150.56
EPS¥
124.03
146.97
161.23
160.08
185.98
215.30
250.50
247.29
234.91
255.32
159.37
6.54%
9.10%
—
2.82
EPS growth%
6.29
6.18
5.82
3.20
3.85
3.26
3.88
5.32
2.58
0.40
2.38
3.26
3.86
65
52.89
Bookvalue per sh¥
109.40
100.81
107.60
119.26
129.73
126.30
119.43
112.15
106.13
104.65
85.36
(4.21%)
(0.02%)
—
79.61
FCF per share¥
71.24
77.28
78.63
80.84
85.19
88.02
88.89
91.83
94.50
104.13
63.68
4.10%
3.58%
—
99.52
Dividend per sh¥
55.75
58.19
66.51
61.75
57.68
58.76
62.90
69.82
65.64
62.89
106.91
1.74%
2.62%
—
7.90
Div yield (avg)%
19.38
17.39
16.29
13.53
14.22
15.67
18.42
16.97
16.09
13.49
7.62
16.09
16.19
49
17.70
Payout ratio%
3.08
2.65
0.40
0.79
0.40
1.45
0.40
0.40
0.40
0.92
29.84
0.40
0.59
83
12.87
Shares (diluted)M
13.63
14.70
13.80
13.94
13.90
13.18
15.11
15.66
17.99
16.55
13.16
3.56%
1.20%
43
21.52
Buyback yield%
30.84
28.69
31.23
30.87
28.47
31.18
30.71
33.31
31.35
30.90
3.74
31.18
30.89
29
0.968
D/E ratiox
0.733
0.633
0.650
0.674
0.575
0.549
0.586
0.633
0.591
0.520
1.525
0.586
0.612
61
1.323
Enterprise value¥B
1.340
1.308
1.171
1.245
1.180
1.133
1.175
1.084
1.154
1.269
2.449
1.46%
(1.15%)
93
2.591
LT debt¥B
3.404
3.641
3.997
4.495
4.405
4.541
5.116
6.015
6.332
7.058
2.057
9.89%
7.31%
33
Revenue
¥3.044B
3.16%
1.00×
Cost of revenue
¥2.131B
3.16%
1.00×
Operating expenses
¥627.4M
3.44%
1.03×
Goodwill & intangibles
16.85%
Spread over hurdle
(1.95%)