6.319
Revenue¥B
4.860
5.306
5.726
6.324
7.003
7.638
8.256
8.967
9.817
10.72
6.756
8.89%
8.97%
41
5.09
Revenue growth%
32.53
32.35
34.13
32.02
34.34
37.21
39.99
42.35
39.61
37.63
2.48
39.61
35.77
18
8.48
Gross margin%
14.08
11.12
9.57
10.59
7.93
8.83
11.30
8.62
7.22
5.01
21.58
8.62
9.20
7
28.69
Operating margin%
2.14
4.13
4.67
2.15
3.12
5.73
3.20
0.45
2.44
0.52
28.90
2.44
2.78
49
27.07
Net margin%
6.12
4.99
2.53
1.82
0.40
0.40
0.92
1.26
0.40
0.40
21.75
0.40
1.09
80
17.76
P/E ratio (avg)x
9.582
9.406
9.596
9.825
10.29
8.873
8.237
7.635
8.177
7.538
28.36
8.177
9.140
24
22.79
EV/EBITx
14.49
12.64
11.00
11.41
9.923
9.332
10.00
9.108
9.034
8.862
32.36
9.108
9.963
27
20.75
FCF yield (avg)%
8.34
9.05
8.17
11.06
10.20
9.24
8.15
8.64
8.39
9.03
7.03
8.64
8.83
15
17.61
FCF margin%
3.76
6.02
6.24
7.58
10.35
7.74
8.39
5.42
2.82
5.74
28.62
5.74
6.13
29
1.278
FCF / Net incomex
1.493
1.759
1.931
2.248
2.276
2.452
2.706
3.109
3.231
3.732
0.442
3.109
2.364
23
20.84
ROIC%
6.85
6.69
8.87
10.33
8.94
10.72
13.29
13.47
11.23
11.43
5.23
11.43
10.53
55
15.88
Return on equity%
25.44
24.48
24.76
27.05
25.81
23.00
20.86
21.29
23.41
24.77
6.60
23.00
24.62
54
6.18
Return on assets%
5.86
7.91
10.18
11.79
9.55
10.00
11.03
8.80
7.59
10.52
17.48
10.00
9.77
60
13.40
EPS¥
27.46
28.38
30.94
36.98
42.39
46.89
50.04
49.96
50.45
57.05
14.27
6.12%
8.88%
—
4.61
EPS growth%
24.04
21.59
20.69
18.75
19.71
20.20
19.68
21.84
21.66
23.91
15.50
21.66
21.14
72
52.66
Bookvalue per sh¥
17.29
17.16
16.15
14.78
14.26
14.28
13.07
12.63
11.36
10.74
32.74
(5.51%)
(5.07%)
—
22.22
FCF per share¥
42.68
44.82
46.85
44.69
48.57
45.67
46.81
43.71
46.38
45.56
22.04
(1.27%)
1.94%
—
32.80
Dividend per sh¥
59.87
66.55
67.87
72.18
80.68
92.02
105.85
122.05
138.86
152.81
55.90
13.62%
11.32%
—
3.50
Div yield (avg)%
3.47
5.14
4.03
5.72
3.66
5.23
7.52
7.39
9.76
7.80
22.58
7.52
5.48
86
20.93
Payout ratio%
3.52
2.64
3.58
3.38
2.87
3.79
1.06
0.40
0.91
0.40
24.85
0.91
2.75
51
82.65
Shares (diluted)M
53.53
56.33
49.89
49.36
45.11
43.03
46.32
48.37
47.05
41.98
79.58
(1.43%)
(3.08%)
9
3.73
Buyback yield%
9.52
7.01
4.14
2.97
4.34
4.59
5.24
4.91
4.26
6.63
12.87
4.91
4.75
32
1.727
D/E ratiox
0.229
0.225
0.221
0.214
0.215
0.225
0.222
0.216
0.195
0.201
0.238
0.216
0.218
49
2.966
Enterprise value¥B
8.655
9.389
9.932
9.632
9.779
9.942
9.204
9.249
8.340
9.001
6.403
(1.65%)
(0.06%)
95
2.779
LT debt¥B
8.151
9.404
10.86
12.17
12.40
13.82
15.62
15.29
17.46
18.33
4.506
8.13%
10.15%
15
Revenue
¥10.72B
8.97%
1.00×
Cost of revenue
¥6.600B
9.25%
1.03×
Operating expenses
¥2.218B
8.68%
0.97×
Goodwill & intangibles
16.52%
Spread over hurdle
24.36%