0.182
Revenue¥B
0.911
0.976
1.064
1.119
1.205
1.320
1.439
1.560
1.702
1.797
0.190
8.31%
7.82%
39
8.07
Revenue growth%
12.73
12.47
11.98
9.39
11.52
14.44
12.62
9.73
10.26
12.70
4.64
12.62
12.23
14
18.33
Gross margin%
5.20
5.11
3.73
5.05
4.82
4.81
6.70
6.21
3.41
5.50
26.00
5.50
5.08
53
16.85
Operating margin%
14.15
12.49
14.72
16.24
13.40
12.79
10.95
13.03
12.70
13.99
9.69
12.79
13.22
90
7.10
Net margin%
0.40
2.39
4.47
5.13
6.15
4.13
3.54
4.47
3.50
4.16
26.95
4.13
4.15
70
6.540
P/E ratio (avg)x
33.76
37.78
44.68
42.51
45.11
46.48
44.31
44.75
50.11
49.12
32.51
46.48
44.72
35
14.78
EV/EBITx
24.49
26.18
26.50
28.48
28.46
29.14
30.30
30.07
30.22
29.16
20.69
30.07
28.81
75
2.21
FCF yield (avg)%
26.73
24.82
26.94
26.66
26.26
26.72
27.78
25.07
27.53
26.47
24.26
26.72
26.69
55
10.09
FCF margin%
8.05
5.67
6.17
7.52
7.77
6.28
3.76
2.46
3.11
1.54
23.84
3.11
5.92
80
1.559
FCF / Net incomex
0.347
0.332
0.326
0.319
0.316
0.288
0.273
0.300
0.288
0.299
1.221
0.288
0.308
80
23.03
ROIC%
20.50
21.34
21.38
22.51
24.96
22.70
25.51
25.12
24.58
21.84
15.73
24.58
22.60
62
21.64
Return on equity%
23.74
23.88
22.46
24.90
24.60
22.98
23.36
24.65
23.11
22.17
24.98
23.11
23.55
72
26.48
Return on assets%
26.34
25.29
25.28
27.06
27.00
28.05
26.62
24.45
22.57
19.64
27.82
24.45
25.81
14
118.78
EPS¥
65.78
62.13
66.55
62.85
55.77
54.01
57.03
51.44
48.39
50.46
126.38
(1.98%)
(2.10%)
—
20.49
EPS growth%
30.16
32.89
30.13
31.53
33.07
31.89
32.65
32.58
34.09
32.13
16.34
32.58
32.35
68
71.70
Bookvalue per sh¥
32.08
31.35
27.79
27.48
26.93
27.65
29.02
30.61
27.46
27.26
40.58
0.25%
(2.22%)
—
116.70
FCF per share¥
64.39
65.27
72.17
78.18
82.05
91.40
103.29
116.99
125.38
137.28
126.81
10.84%
7.23%
—
67.74
Dividend per sh¥
41.17
37.73
39.77
42.28
41.97
42.84
45.27
47.25
46.33
51.56
104.41
4.20%
2.30%
—
8.05
Div yield (avg)%
15.22
17.00
18.02
20.58
19.02
21.65
21.69
20.86
20.11
21.48
12.63
21.48
20.35
68
24.18
Payout ratio%
4.79
5.37
4.61
3.69
0.93
3.27
5.97
5.21
6.28
3.80
16.77
5.21
4.70
62
11.46
Shares (diluted)M
17.35
20.38
23.87
28.24
31.28
36.18
41.06
41.14
40.38
41.87
11.13
6.00%
9.94%
48
4.23
Buyback yield%
0.40
2.95
2.58
0.88
0.40
0.40
0.40
0.40
2.95
3.97
7.76
0.40
0.64
33
0.176
D/E ratiox
0.393
0.367
0.398
0.383
0.361
0.386
0.375
0.351
0.398
0.416
1.521
0.386
0.385
12
0.577
Enterprise value¥B
2.965
3.365
3.705
4.053
4.064
4.655
4.888
5.504
5.872
6.925
1.957
11.25%
8.63%
75
0.993
LT debt¥B
0.866
0.977
1.011
1.059
1.038
1.184
1.132
1.230
1.307
1.338
0.920
5.19%
5.33%
22
Revenue
¥1.797B
7.82%
1.00×
Cost of revenue
¥1.258B
7.82%
1.00×
Operating expenses
¥241.2M
8.24%
1.04×
Cash and investments
19.95%
Goodwill & intangibles
19.49%