2.084
Revenue¥B
1.509
1.649
1.779
1.899
2.084
2.270
2.433
2.579
2.799
2.215
2.327
8.06%
8.10%
54
29.01
Revenue growth%
3.79
3.88
4.45
7.08
6.49
4.10
1.45
0.40
1.22
12.70
3.84
1.45
3.99
34
25.04
Gross margin%
12.27
13.79
11.19
10.00
10.47
12.29
14.81
14.22
13.32
22.73
23.38
13.32
12.41
21
16.65
Operating margin%
23.91
20.92
21.54
18.92
19.65
18.07
17.70
18.21
16.04
5.99
27.33
18.07
19.28
93
25.53
Net margin%
23.53
22.14
22.99
22.01
24.77
27.66
26.50
29.03
31.87
15.92
8.46
27.66
25.08
46
29.00
P/E ratio (avg)x
14.56
13.28
14.24
12.80
13.45
14.24
12.52
11.01
11.93
11.23
17.26
12.52
13.36
14
22.13
EV/EBITx
11.85
12.27
14.48
16.52
17.77
20.71
21.60
24.27
24.14
13.41
14.52
21.60
17.15
47
22.68
FCF yield (avg)%
10.05
8.18
9.76
11.13
13.82
14.35
17.14
14.36
15.00
17.92
4.70
14.36
12.74
57
4.62
FCF margin%
15.60
13.24
11.10
10.88
12.04
12.07
9.82
12.52
13.46
4.95
6.39
12.07
12.30
85
0.726
FCF / Net incomex
0.415
0.437
0.413
0.459
0.423
0.448
0.417
0.381
0.383
1.116
1.144
0.417
0.416
70
8.28
ROIC%
3.01
5.44
6.04
8.76
6.17
8.98
11.59
13.33
10.70
28.04
26.64
10.70
7.47
81
26.30
Return on equity%
2.28
2.22
4.97
3.78
6.76
6.80
5.00
4.68
4.46
25.11
17.48
5.00
4.57
27
8.73
Return on assets%
14.96
17.42
18.06
17.52
19.61
17.15
19.72
20.83
18.74
7.22
19.92
19.61
17.79
10
44.03
EPS¥
47.80
49.31
51.98
54.05
61.08
72.90
77.21
81.67
94.34
47.08
50.35
11.78%
8.51%
—
21.92
EPS growth%
25.94
26.33
26.58
28.60
29.36
28.40
29.60
30.21
28.54
22.19
6.24
29.36
28.47
47
131.63
Bookvalue per sh¥
45.37
46.67
39.90
37.54
35.98
35.67
37.99
33.63
29.53
127.17
41.46
(4.68%)
(4.70%)
—
68.49
FCF per share¥
101.09
97.50
94.66
85.24
95.85
99.23
110.31
110.72
99.75
54.99
22.48
3.19%
(0.54%)
—
35.87
Dividend per sh¥
48.40
50.03
54.76
52.24
56.73
60.63
68.63
65.57
64.98
61.42
65.47
4.46%
4.18%
—
29.47
Div yield (avg)%
31.23
31.88
30.05
31.32
30.74
30.90
28.87
29.79
31.33
29.04
22.82
30.74
31.06
91
23.13
Payout ratio%
23.07
20.42
20.66
18.34
17.26
16.41
18.10
20.90
21.88
14.18
26.54
18.10
20.54
55
14.43
Shares (diluted)M
19.50
18.80
21.22
22.46
24.69
27.33
26.79
29.91
31.34
14.78
14.57
6.89%
5.85%
83
11.55
Buyback yield%
8.39
7.48
9.79
8.48
10.60
10.16
10.11
12.14
12.51
24.94
8.77
10.60
9.95
90
0.126
D/E ratiox
1.735
1.797
1.981
2.101
2.355
2.313
2.075
2.259
2.297
0.112
1.264
2.297
2.088
74
0.852
Enterprise value¥B
0.184
0.190
0.198
0.224
0.249
0.260
0.275
0.309
0.316
1.961
1.420
7.14%
6.79%
34
2.060
LT debt¥B
1.622
1.766
2.025
2.264
2.578
2.529
2.504
2.602
2.755
1.003
2.394
4.00%
5.51%
78
Revenue
¥2.799B
8.10%
1.00×
Cost of revenue
¥1.929B
8.58%
1.04×
Operating expenses
¥660.5M
7.48%
0.94×
Spread over hurdle
(2.82%)