0.163
Revenue¥B
0.790
0.857
0.942
1.000
1.076
1.163
1.244
1.360
1.440
1.587
0.182
8.08%
7.88%
63
7.51
Revenue growth%
10.74
13.36
10.69
13.17
11.82
8.87
6.02
7.94
10.13
9.64
14.38
8.87
10.41
76
2.35
Gross margin%
20.45
18.08
19.15
21.14
18.63
21.35
20.89
23.77
23.88
26.64
7.13
23.77
21.01
25
21.46
Operating margin%
6.59
5.59
4.75
7.03
7.81
6.53
8.43
9.87
10.31
12.16
23.73
9.87
7.42
64
15.88
Net margin%
11.87
9.09
7.13
5.83
3.03
2.57
5.47
5.95
7.48
7.50
27.62
5.95
6.54
74
25.63
P/E ratio (avg)x
27.51
30.61
30.76
31.59
34.44
35.33
36.19
40.50
45.19
48.52
33.14
40.50
34.88
19
28.13
EV/EBITx
19.70
17.79
15.66
16.03
15.02
13.50
12.93
12.74
13.24
14.50
25.85
13.24
14.76
62
17.24
FCF yield (avg)%
10.82
13.69
12.81
15.76
17.02
19.78
18.42
18.12
20.13
17.22
28.57
18.42
17.12
78
7.66
FCF margin%
27.83
30.14
31.96
34.19
36.18
36.86
39.62
37.42
36.50
35.06
17.81
36.86
35.62
91
1.424
FCF / Net incomex
0.967
1.079
1.212
1.329
1.427
1.379
1.327
1.271
1.282
1.270
1.750
1.282
1.277
56
2.48
ROIC%
4.20
1.27
1.12
2.56
3.11
6.04
5.10
3.13
3.78
4.63
13.96
4.63
3.45
69
2.90
Return on equity%
10.73
11.29
10.07
10.49
10.80
12.25
12.13
14.45
15.84
15.35
27.67
14.45
11.71
51
24.83
Return on assets%
4.63
6.90
9.21
6.86
9.42
9.33
6.86
4.65
7.30
5.54
28.99
6.86
6.88
9
181.10
EPS¥
272.68
291.90
318.45
361.83
398.67
454.62
485.55
517.75
534.26
584.49
198.61
7.95%
8.05%
—
19.90
EPS growth%
11.63
8.94
10.89
8.56
10.79
10.59
10.91
9.61
8.77
11.05
8.66
10.59
10.69
10
104.95
Bookvalue per sh¥
265.25
280.63
271.39
270.33
260.43
306.73
301.23
312.06
339.65
398.26
250.67
8.87%
5.58%
—
207.15
FCF per share¥
103.82
106.40
117.10
104.67
104.05
95.67
92.89
103.49
115.46
127.19
127.92
4.10%
0.83%
—
244.80
Dividend per sh¥
297.56
307.89
342.91
325.65
362.30
411.75
416.74
462.66
530.61
546.50
261.48
8.57%
7.65%
—
3.40
Div yield (avg)%
6.91
4.90
2.67
2.22
0.40
0.40
2.74
2.20
4.94
5.54
8.19
2.74
2.71
40
29.70
Payout ratio%
31.24
31.10
32.72
30.76
31.69
33.08
31.78
33.67
32.20
31.02
18.09
32.20
31.74
6
3.110
Shares (diluted)M
2.459
2.318
2.447
2.468
2.209
2.185
2.215
2.123
2.236
2.271
3.040
0.56%
(2.14%)
6
21.70
Buyback yield%
10.42
9.02
8.23
6.50
8.95
7.79
5.57
7.70
9.29
7.10
16.48
7.70
8.01
87
0.316
D/E ratiox
0.764
0.865
1.030
1.140
1.305
1.454
1.662
1.702
1.984
2.385
1.160
1.702
1.379
74
919.8
Enterprise value¥M
105.2
107.5
115.2
113.2
127.0
115.6
115.1
120.4
116.0
108.6
328.1
(3.09%)
(0.61%)
13
0.434
LT debt¥B
1.459
1.499
1.673
1.832
1.714
1.900
1.843
1.903
1.749
1.752
1.077
0.43%
2.62%
69
Revenue
¥1.587B
7.88%
1.00×
Cost of revenue
¥847.3M
7.92%
1.00×
Operating expenses
¥291.8M
7.76%
0.99×
Goodwill & intangibles
19.97%
Property and equipment
17.84%
Spread over hurdle
10.98%