2.203
Revenue¥B
1.599
1.703
1.828
1.972
2.126
2.300
2.395
2.477
2.567
2.770
2.427
5.44%
6.42%
41
16.46
Revenue growth%
28.34
30.93
32.20
32.25
30.70
33.56
32.89
30.50
29.79
29.49
28.95
30.50
30.82
62
25.69
Gross margin%
24.78
26.55
26.91
29.11
27.80
28.22
28.70
27.79
25.89
26.78
14.88
27.79
27.35
67
24.51
Operating margin%
24.68
27.01
29.86
31.99
33.29
31.47
29.08
26.91
29.83
27.02
20.04
29.08
29.46
9
16.89
Net margin%
29.89
29.88
29.82
28.94
28.97
26.51
24.78
23.97
21.67
21.69
28.70
23.97
27.72
23
14.48
P/E ratio (avg)x
24.24
24.25
22.93
22.11
23.19
21.14
18.99
17.34
18.69
19.75
8.547
18.99
21.62
52
30.93
EV/EBITx
42.60
50.95
50.15
60.27
71.84
74.91
88.61
106.5
119.2
126.4
17.88
106.5
73.38
85
3.98
FCF yield (avg)%
27.76
26.68
27.11
26.56
26.13
23.31
21.73
22.94
25.07
27.29
10.26
23.31
26.34
76
8.23
FCF margin%
26.72
28.36
30.54
28.24
28.54
29.64
29.66
31.77
29.99
32.38
20.59
29.99
29.65
46
1.038
FCF / Net incomex
1.806
2.053
2.079
2.105
2.322
2.360
2.380
2.708
2.996
3.163
1.261
2.708
2.341
71
11.77
ROIC%
30.36
30.90
32.33
31.70
30.84
31.57
28.67
26.31
24.79
23.60
3.72
26.31
30.60
30
19.73
Return on equity%
0.40
3.35
5.95
8.81
7.49
8.17
7.44
5.78
6.09
5.60
22.46
6.09
6.02
67
6.16
Return on assets%
28.76
30.43
29.92
30.65
32.52
34.29
34.15
35.35
35.18
34.31
25.78
34.31
33.33
50
44.63
EPS¥
24.20
24.14
23.37
25.20
24.36
21.79
23.41
24.74
27.13
25.96
47.37
1.28%
1.52%
—
3.17
EPS growth%
15.74
13.38
16.09
17.33
16.61
19.19
18.21
18.14
15.31
14.80
12.87
18.14
16.35
91
12.02
Bookvalue per sh¥
24.94
26.49
29.83
28.91
27.07
25.86
26.22
30.30
30.84
32.54
60.30
3.75%
2.30%
—
40.30
FCF per share¥
71.37
76.59
84.90
87.56
96.80
96.90
103.64
113.46
131.50
129.97
30.54
6.07%
6.69%
—
23.80
Dividend per sh¥
21.26
20.21
19.79
21.25
21.26
22.92
23.75
23.45
24.50
22.16
18.07
0.83%
0.64%
—
3.10
Div yield (avg)%
24.64
22.73
21.26
21.15
21.76
22.60
22.35
20.42
21.07
18.74
26.29
21.07
21.51
94
9.24
Payout ratio%
26.24
25.62
22.98
23.96
22.38
19.84
18.11
18.23
15.30
13.66
7.41
18.11
21.11
62
20.42
Shares (diluted)M
22.99
23.43
23.33
23.48
25.57
29.54
34.23
36.87
41.98
49.95
20.97
14.33%
8.08%
39
15.98
Buyback yield%
14.90
15.17
14.62
15.41
18.27
18.33
17.66
16.83
14.94
12.15
4.71
16.83
15.29
73
0.708
D/E ratiox
1.341
1.415
1.560
1.638
1.672
1.510
1.663
1.567
1.618
1.679
1.392
1.618
1.592
9
0.161
Enterprise value¥B
1.489
1.489
1.702
1.622
1.863
2.165
2.157
2.368
2.755
2.650
0.987
7.31%
6.57%
10
0.421
LT debt¥B
1.840
1.902
1.776
1.902
1.730
1.748
1.563
1.408
1.490
1.332
0.212
(5.10%)
(3.17%)
23
Revenue
¥2.770B
6.42%
1.00×
Cost of revenue
¥1.760B
6.68%
1.02×
Operating expenses
¥568.7M
6.51%
1.01×
Property and equipment
16.43%