6.853
Revenue¥B
7.641
8.007
8.323
8.488
8.887
9.243
9.440
9.921
10.13
10.43
7.337
3.26%
3.60%
77
2.77
Revenue growth%
9.10
10.53
10.45
11.79
10.23
9.72
12.28
9.54
9.64
10.54
18.65
9.72
10.34
7
6.33
Gross margin%
24.07
21.46
22.62
25.11
22.31
23.05
25.54
26.58
25.01
23.33
29.51
25.01
23.70
86
14.49
Operating margin%
3.70
4.33
3.54
4.72
2.38
0.40
0.40
1.47
0.40
0.40
12.69
0.40
1.93
32
13.52
Net margin%
7.41
8.17
7.79
7.12
4.61
2.60
4.27
3.72
5.03
3.23
19.76
3.72
4.82
66
19.52
P/E ratio (avg)x
16.96
17.38
16.94
18.29
16.52
17.57
18.77
17.00
17.33
15.93
13.24
17.33
17.16
16
32.38
EV/EBITx
14.84
15.73
16.39
16.77
18.16
16.40
18.07
18.74
18.77
17.81
29.14
18.07
17.29
58
13.53
FCF yield (avg)%
19.42
16.84
15.97
18.05
18.65
19.98
21.99
20.24
21.57
22.98
6.19
21.57
19.70
94
26.44
FCF margin%
11.10
11.95
10.52
8.83
9.74
9.41
11.42
11.87
12.54
12.00
26.14
11.87
11.26
26
1.339
FCF / Net incomex
1.632
1.602
1.688
1.822
1.636
1.659
1.655
1.815
1.796
1.875
1.577
1.796
1.674
64
11.49
ROIC%
29.58
29.62
30.81
31.35
31.26
32.29
32.43
34.15
36.76
38.66
14.59
34.15
31.82
18
26.14
Return on equity%
8.60
10.63
10.99
11.33
10.54
8.31
11.08
12.93
15.09
12.69
25.04
12.69
11.03
87
2.88
Return on assets%
27.28
28.18
27.54
25.40
27.04
28.75
26.17
27.90
28.51
26.92
24.22
27.90
27.41
66
103.24
EPS¥
69.68
67.62
77.04
82.86
77.19
77.37
87.59
95.82
104.26
109.32
113.93
7.21%
5.97%
—
21.84
EPS growth%
11.16
12.74
13.17
14.06
12.99
11.05
13.67
12.73
14.57
12.56
4.19
12.73
12.87
44
121.69
Bookvalue per sh¥
96.23
84.17
78.44
67.90
69.67
65.30
71.49
63.69
58.08
59.11
57.39
(3.23%)
(4.81%)
—
50.88
FCF per share¥
232.39
245.65
282.31
280.89
325.71
377.86
436.62
497.66
496.08
550.34
41.14
11.06%
9.45%
—
66.39
Dividend per sh¥
98.51
84.49
80.74
79.40
81.69
78.85
84.38
73.31
67.60
71.49
222.21
(2.63%)
(3.90%)
—
12.39
Div yield (avg)%
18.28
17.18
18.25
18.85
15.97
16.94
18.50
19.15
19.31
20.25
16.49
19.15
18.39
12
29.60
Payout ratio%
16.80
16.97
18.36
17.54
14.93
16.98
19.03
20.45
19.20
17.98
18.10
19.03
17.76
31
22.90
Shares (diluted)M
27.09
27.91
31.02
33.86
31.02
29.45
27.33
28.00
25.73
28.16
23.30
(1.92%)
0.65%
85
23.21
Buyback yield%
9.49
11.15
13.06
13.85
11.11
11.56
13.24
10.79
10.15
9.50
3.08
10.79
11.13
27
1.113
D/E ratiox
1.695
1.928
1.983
2.094
2.064
2.155
2.346
2.430
2.450
2.656
1.632
2.430
2.125
27
7.315
Enterprise value¥B
0.637
0.588
0.543
0.607
0.610
0.648
0.684
0.720
0.745
0.714
7.079
3.19%
2.01%
14
7.315
LT debt¥B
8.930
9.512
9.343
9.779
10.71
11.17
10.62
11.43
11.26
10.48
7.818
(0.43%)
1.79%
59
Revenue
¥10.43B
3.60%
1.00×
Cost of revenue
¥6.471B
3.92%
1.03×
Operating expenses
¥1.622B
3.09%
0.95×
Property and equipment
18.99%
Spread over hurdle
56.71%