2.079
Revenue¥B
2.482
2.637
2.844
2.998
3.229
3.347
3.583
3.850
4.083
4.400
2.238
6.39%
6.40%
76
15.84
Revenue growth%
27.52
25.75
22.92
23.47
26.21
25.06
24.92
24.87
24.71
23.09
21.06
24.87
24.90
57
12.54
Gross margin%
28.45
27.69
27.98
28.32
27.73
28.72
31.69
30.90
32.56
34.37
24.78
31.69
28.59
47
14.94
Operating margin%
11.47
9.45
11.62
11.25
11.00
8.41
10.05
11.13
11.16
10.95
15.58
10.95
11.07
27
19.86
Net margin%
14.86
14.39
15.10
14.66
12.01
14.52
12.69
14.96
16.23
14.75
14.25
14.75
14.70
93
21.15
P/E ratio (avg)x
27.98
26.41
24.65
22.88
22.42
23.08
21.35
21.17
21.46
20.21
27.77
21.35
22.65
72
24.64
EV/EBITx
11.40
10.56
9.766
9.496
10.44
12.01
12.78
14.12
15.02
14.02
22.93
14.02
11.70
44
16.36
FCF yield (avg)%
0.84
0.79
2.00
0.40
0.40
0.40
2.84
1.85
2.42
5.05
3.64
2.42
1.34
92
6.75
FCF margin%
2.38
1.14
0.40
0.40
1.14
0.40
0.40
0.40
0.40
1.27
12.18
0.40
0.40
25
0.730
FCF / Net incomex
0.589
0.567
0.615
0.614
0.596
0.605
0.631
0.688
0.632
0.587
1.679
0.631
0.609
46
12.99
ROIC%
22.25
23.57
24.53
22.11
23.43
24.64
24.01
23.62
26.35
28.43
28.76
24.64
23.81
80
3.10
Return on equity%
20.43
17.82
14.98
15.39
12.84
12.20
14.12
12.33
10.00
12.76
24.15
12.33
13.48
22
13.23
Return on assets%
8.80
7.59
10.55
12.34
12.90
11.33
9.67
9.35
8.61
10.27
15.68
9.67
9.97
56
36.98
EPS¥
44.45
41.69
44.43
51.64
48.33
49.44
46.38
48.29
44.98
44.80
38.68
(1.51%)
(0.41%)
—
19.12
EPS growth%
7.36
7.62
7.48
7.68
8.30
7.61
5.09
7.98
8.30
11.09
2.58
7.98
7.65
29
44.29
Bookvalue per sh¥
38.73
42.78
40.82
38.83
45.70
50.11
57.11
67.77
78.52
85.73
31.13
13.41%
8.11%
—
30.62
FCF per share¥
16.00
15.00
15.59
16.71
19.13
20.43
20.88
20.44
18.66
18.60
24.93
(0.57%)
1.43%
—
40.93
Dividend per sh¥
45.38
47.12
53.81
53.45
53.57
54.06
50.84
57.85
62.13
71.22
13.80
5.86%
5.23%
—
27.94
Div yield (avg)%
30.29
29.69
29.53
31.90
31.94
32.13
32.40
34.88
35.65
36.23
16.28
34.88
32.04
24
11.09
Payout ratio%
28.19
26.39
29.05
29.74
31.27
32.68
30.07
31.44
33.14
35.56
15.09
32.68
30.67
71
47.06
Shares (diluted)M
72.46
78.44
73.43
73.62
76.08
87.94
98.81
105.0
99.33
94.00
47.31
4.32%
4.17%
85
12.24
Buyback yield%
10.76
10.51
12.39
14.69
12.02
9.79
6.86
5.78
3.53
1.90
12.97
5.78
10.15
32
0.422
D/E ratiox
0.262
0.281
0.297
0.293
0.284
0.304
0.262
0.228
0.197
0.196
1.784
0.228
0.272
37
4.425
Enterprise value¥B
4.551
5.040
5.950
6.298
6.933
7.240
8.390
8.975
10.87
10.73
0.271
9.13%
10.27%
33
4.168
LT debt¥B
3.811
3.536
3.705
3.748
3.814
3.877
3.729
3.695
3.366
2.972
4.730
(4.87%)
(3.27%)
75
Revenue
¥4.400B
6.40%
1.00×
Cost of revenue
¥2.031B
6.28%
0.99×
Operating expenses
¥977.6M
6.57%
1.02×
Spread over hurdle
48.06%