1.743
Revenue¥B
2.146
2.204
2.293
2.430
2.569
2.622
2.766
2.875
2.937
3.060
1.862
3.56%
4.06%
16
13.78
Revenue growth%
32.69
31.82
33.27
34.55
35.04
36.47
37.11
38.03
38.84
37.44
13.25
37.44
35.76
41
8.12
Gross margin%
12.77
13.28
12.66
13.06
10.29
8.99
8.87
9.96
10.69
9.60
15.47
9.60
10.49
23
22.04
Operating margin%
3.49
4.33
2.71
1.04
2.26
2.65
3.53
5.90
3.79
3.76
24.98
3.76
3.51
74
19.83
Net margin%
10.62
13.05
10.36
8.53
10.03
12.75
11.73
9.13
8.47
10.45
9.88
10.45
10.41
71
26.53
P/E ratio (avg)x
18.58
19.96
20.22
19.74
18.72
21.47
20.47
22.02
22.44
25.77
35.35
22.02
20.34
87
18.35
EV/EBITx
24.50
23.04
24.73
24.53
21.67
22.98
24.17
23.28
25.96
25.66
13.83
24.17
24.33
74
29.56
FCF yield (avg)%
21.70
24.67
26.01
26.86
25.22
22.32
21.32
18.52
18.68
17.77
21.99
18.68
22.01
78
20.81
FCF margin%
29.15
30.82
30.29
31.89
30.83
30.89
29.08
29.32
28.42
26.28
6.43
29.08
29.80
64
1.018
FCF / Net incomex
1.648
1.434
1.338
1.236
1.243
1.282
1.203
1.215
1.284
1.136
0.731
1.215
1.262
49
28.00
ROIC%
19.82
20.87
22.50
25.19
26.54
27.27
26.07
26.92
28.09
31.04
12.44
27.27
26.31
90
6.89
Return on equity%
11.52
13.81
11.40
8.63
7.64
4.75
5.05
6.72
6.57
9.20
9.03
6.57
8.14
91
26.90
Return on assets%
27.05
30.02
32.53
34.46
34.54
33.40
32.11
30.90
28.78
31.44
2.83
31.44
31.78
6
58.51
EPS¥
86.42
90.42
80.10
80.74
77.37
85.92
85.96
80.35
86.21
78.46
64.06
0.28%
(0.78%)
—
18.06
EPS growth%
11.81
14.37
14.31
15.09
12.76
10.78
11.67
9.59
7.90
5.65
22.02
9.59
11.74
37
31.21
Bookvalue per sh¥
110.94
106.78
112.02
113.50
116.76
134.18
131.05
141.68
147.77
139.14
27.76
3.57%
2.36%
—
52.58
FCF per share¥
80.03
82.78
70.56
72.30
63.56
64.73
55.77
60.58
56.02
59.00
28.13
(1.48%)
(2.87%)
—
99.90
Dividend per sh¥
65.11
63.17
67.33
57.67
54.30
58.42
52.58
54.63
47.02
40.89
103.75
(5.51%)
(3.96%)
—
19.00
Div yield (avg)%
10.72
9.22
8.12
10.78
13.49
11.07
10.13
12.50
13.74
15.61
23.79
12.50
10.93
13
21.52
Payout ratio%
4.66
6.66
6.75
9.50
8.98
9.49
8.56
9.57
9.12
10.42
16.86
9.49
9.05
73
11.45
Shares (diluted)M
10.72
11.85
11.46
10.53
10.77
10.71
12.11
11.53
12.10
10.99
10.95
0.40%
0.83%
53
4.81
Buyback yield%
24.50
27.39
24.77
26.73
23.81
23.71
22.40
21.40
22.20
23.94
18.56
22.40
23.88
87
1.007
D/E ratiox
1.473
1.376
1.243
1.310
1.266
1.246
1.203
1.160
1.018
0.927
1.345
1.160
1.244
7
0.544
Enterprise value¥B
0.409
0.409
0.435
0.477
0.422
0.472
0.461
0.478
0.477
0.432
2.729
0.49%
(0.62%)
79
1.318
LT debt¥B
3.892
4.477
5.214
5.043
5.908
6.830
7.745
8.315
8.100
7.835
0.646
5.81%
6.88%
38
Revenue
¥3.060B
4.06%
1.00×
Cost of revenue
¥1.895B
4.08%
1.00×
Operating expenses
¥720.6M
4.14%
1.01×
Spread over hurdle
(1.34%)