0.301
Revenue¥B
0.684
0.731
0.789
0.819
0.868
0.919
0.962
1.031
1.074
1.126
0.316
5.33%
5.64%
46
9.33
Revenue growth%
12.52
10.25
7.31
8.96
7.42
7.14
8.40
8.70
9.91
7.07
17.59
8.40
8.55
32
2.94
Gross margin%
24.49
26.96
28.64
29.64
30.11
28.37
26.97
24.62
21.64
19.46
14.86
24.62
26.96
25
11.68
Operating margin%
4.07
1.47
4.43
4.45
3.77
5.10
6.95
6.88
8.80
7.26
25.38
6.95
4.77
58
18.15
Net margin%
23.41
25.77
24.60
25.35
23.50
23.01
25.86
22.90
24.81
27.80
18.46
24.81
24.71
10
8.289
P/E ratio (avg)x
17.56
20.00
23.35
26.38
26.99
27.29
25.57
29.21
28.29
32.74
22.06
28.29
26.68
62
17.02
EV/EBITx
8.572
9.373
9.597
10.05
8.926
8.374
8.863
8.756
8.709
9.507
19.26
8.756
8.894
28
23.75
FCF yield (avg)%
31.35
30.90
29.91
27.39
27.73
27.88
25.16
22.92
23.22
22.18
23.33
23.22
27.56
48
15.42
FCF margin%
17.64
15.13
17.92
20.68
19.54
22.47
22.27
24.22
24.04
25.06
25.40
24.04
21.47
34
0.375
FCF / Net incomex
1.204
1.163
1.098
1.249
1.346
1.351
1.379
1.338
1.543
1.583
0.805
1.379
1.342
88
26.11
ROIC%
13.91
14.96
12.82
12.72
10.88
10.17
10.89
10.72
13.56
12.40
19.84
10.89
12.56
61
10.11
Return on equity%
27.26
27.06
24.30
23.69
25.81
28.38
28.76
31.14
33.36
31.13
4.53
31.13
27.82
25
20.50
Return on assets%
21.54
19.55
19.12
19.19
16.67
13.78
12.25
10.52
11.47
11.52
28.94
11.52
15.22
44
90.10
EPS¥
125.52
145.89
169.83
177.23
177.47
192.21
223.15
227.30
249.11
257.34
94.25
7.72%
8.13%
—
17.34
EPS growth%
25.55
27.68
27.36
27.88
28.81
27.00
28.19
26.80
27.50
28.04
21.33
27.50
27.59
64
83.11
Bookvalue per sh¥
134.62
125.18
117.98
114.77
120.04
120.97
114.19
119.50
114.44
111.48
31.36
(1.47%)
(1.50%)
—
71.54
FCF per share¥
79.89
81.06
73.33
76.50
68.78
63.80
63.65
71.11
69.09
63.40
101.61
(1.61%)
(1.52%)
—
96.36
Dividend per sh¥
137.06
142.07
131.36
143.55
158.24
171.94
171.57
185.63
198.33
203.77
67.76
5.19%
4.19%
—
16.67
Div yield (avg)%
6.91
9.44
9.13
10.45
9.44
11.55
12.37
9.85
11.15
10.66
21.60
11.15
10.15
25
8.91
Payout ratio%
24.66
21.79
20.29
20.03
22.23
24.24
23.62
25.77
28.66
28.79
16.93
25.77
23.93
35
3.250
Shares (diluted)M
3.537
3.339
3.488
3.298
3.703
4.094
4.493
5.063
4.740
4.414
3.233
3.57%
1.53%
40
15.68
Buyback yield%
24.35
23.23
24.27
26.33
25.86
25.21
26.17
26.29
24.00
22.44
18.30
25.21
24.78
45
0.454
D/E ratiox
2.282
2.274
2.311
2.332
2.542
2.793
2.749
2.944
2.729
2.901
0.837
2.793
2.635
42
1.521
Enterprise value¥B
0.779
0.757
0.705
0.707
0.712
0.763
0.709
0.644
0.627
0.679
1.411
(0.94%)
(1.54%)
30
1,309
LT debt¥M
157.2
146.4
161.4
183.1
167.9
183.1
194.0
210.5
227.2
241.5
108.7
7.53%
5.73%
72
Revenue
¥1.126B
5.64%
1.00×
Cost of revenue
¥787.9M
5.64%
1.00×
Operating expenses
¥160.7M
6.22%
1.06×
Cash and investments
16.29%
Spread over hurdle
(2.55%)