1.136
Revenue¥B
1.736
1.838
1.972
2.102
2.215
2.322
2.500
2.634
2.804
2.980
1.214
6.11%
5.98%
49
13.45
Revenue growth%
26.78
26.11
28.56
29.22
28.83
26.13
28.18
27.07
27.75
25.96
23.31
27.07
27.41
20
23.75
Gross margin%
5.18
7.88
10.76
8.04
6.30
3.71
4.39
4.42
3.71
2.17
20.46
3.71
4.80
40
7.35
Operating margin%
0.68
0.40
3.32
5.81
3.88
3.15
2.84
4.82
7.33
4.40
9.51
4.40
3.60
46
24.39
Net margin%
21.23
20.21
21.98
20.79
20.52
21.51
22.27
22.42
20.75
19.53
28.41
21.51
21.01
24
23.03
P/E ratio (avg)x
43.81
47.27
50.62
56.35
54.36
54.50
58.04
62.38
71.06
73.54
22.88
62.38
55.42
11
36.41
EV/EBITx
14.49
12.68
12.90
11.18
11.59
10.95
10.47
10.04
9.132
8.654
26.29
10.04
11.06
44
16.72
FCF yield (avg)%
25.90
26.16
24.24
21.56
24.19
23.11
21.80
22.08
22.96
23.03
27.77
22.96
23.07
84
11.21
FCF margin%
17.59
16.17
15.36
17.79
17.44
18.91
20.03
22.12
23.36
26.07
6.31
22.12
18.35
88
0.605
FCF / Net incomex
1.171
1.038
1.074
1.157
1.094
1.133
1.201
1.156
1.141
1.213
1.699
1.156
1.148
27
14.66
ROIC%
22.57
23.03
20.67
20.59
18.59
21.50
19.70
22.22
21.41
23.07
12.67
21.50
21.45
23
29.70
Return on equity%
8.94
8.29
6.80
3.82
2.78
4.76
4.53
6.56
5.48
3.33
21.73
4.76
5.12
23
16.09
Return on assets%
27.24
27.95
25.31
26.57
27.32
27.73
26.99
26.96
24.29
22.14
25.55
26.96
26.98
38
44.36
EPS¥
58.94
62.69
57.89
65.06
73.05
82.76
77.89
80.04
78.41
89.66
49.36
4.18%
5.17%
—
11.35
EPS growth%
12.64
15.23
14.62
15.07
12.32
15.07
17.48
19.45
20.28
19.31
10.86
19.31
15.15
19
33.90
Bookvalue per sh¥
128.90
147.17
153.98
178.75
178.63
195.74
219.70
264.02
275.12
309.35
51.97
11.61%
10.34%
—
83.83
FCF per share¥
32.22
34.16
30.81
34.61
34.73
31.89
31.49
32.05
35.53
34.49
39.63
(0.14%)
1.84%
—
98.38
Dividend per sh¥
73.08
68.76
65.51
70.11
75.09
75.47
71.16
66.47
74.17
65.78
71.13
(2.61%)
(1.98%)
—
28.73
Div yield (avg)%
13.36
12.28
11.51
10.63
12.15
10.21
12.64
11.38
8.49
9.88
20.26
10.21
11.45
56
25.31
Payout ratio%
27.75
25.94
23.55
23.82
26.03
28.52
29.66
31.00
32.71
35.49
14.59
31.00
28.13
90
6.917
Shares (diluted)M
7.141
7.393
7.043
6.563
6.484
6.315
6.571
7.372
7.245
8.247
6.845
4.93%
1.01%
72
19.46
Buyback yield%
14.18
14.76
13.77
15.55
13.54
15.28
14.86
13.11
15.17
15.10
7.15
15.10
14.81
56
0.891
D/E ratiox
1.386
1.395
1.410
1.616
1.802
1.668
1.839
1.967
1.921
2.045
0.344
1.921
1.735
92
0.440
Enterprise value¥B
3.089
3.334
3.836
3.850
3.972
4.159
4.444
4.501
5.322
5.492
1.425
6.70%
7.90%
31
1.283
LT debt¥B
1.595
1.741
1.895
1.999
1.829
1.733
1.647
1.706
1.682
1.614
2.663
(2.47%)
1.02%
61
Revenue
¥2.980B
5.98%
1.00×
Cost of revenue
¥1.677B
5.96%
1.00×
Operating expenses
¥420.2M
6.34%
1.03×
Goodwill & intangibles
18.46%
Spread over hurdle
12.18%