0.507
Revenue¥B
1.913
1.930
1.995
2.057
2.121
2.202
2.275
2.348
2.379
2.489
0.564
3.25%
2.85%
37
20.48
Revenue growth%
12.24
12.11
11.43
12.54
10.83
11.06
10.33
12.01
12.05
9.11
23.88
11.06
11.72
21
17.83
Gross margin%
11.02
10.79
11.48
8.75
10.18
10.99
10.93
10.92
10.22
8.66
6.39
10.92
10.86
32
3.35
Operating margin%
19.81
18.53
19.42
17.69
18.59
18.48
19.05
16.15
18.96
19.24
7.77
18.96
18.78
59
18.39
Net margin%
19.99
20.01
17.23
18.42
15.99
14.01
13.64
12.38
11.94
11.25
7.80
12.38
15.00
30
36.31
P/E ratio (avg)x
22.22
25.86
29.05
30.39
33.68
35.36
42.03
45.81
45.83
47.12
14.60
45.81
34.52
84
32.96
EV/EBITx
9.733
10.63
11.39
12.50
11.72
11.37
11.83
13.14
14.32
13.83
10.61
13.14
11.78
16
3.37
FCF yield (avg)%
7.40
5.58
8.30
8.69
8.32
5.99
8.20
6.47
6.70
6.54
6.27
6.54
7.05
54
12.77
FCF margin%
0.40
2.88
4.29
5.44
3.62
3.16
1.45
0.40
0.40
2.05
12.99
1.45
2.46
90
1.678
FCF / Net incomex
0.656
0.662
0.661
0.688
0.637
0.691
0.676
0.652
0.649
0.721
1.340
0.676
0.662
18
20.85
ROIC%
16.46
14.65
13.34
14.12
13.87
12.70
10.18
8.29
8.66
7.08
9.82
8.66
13.02
41
4.16
Return on equity%
16.36
15.35
16.32
17.04
18.15
19.65
21.61
22.31
20.34
23.28
13.05
21.61
18.90
19
15.13
Return on assets%
2.13
0.60
2.15
4.70
7.53
5.42
5.84
6.72
4.45
1.59
27.64
5.42
4.57
71
53.36
EPS¥
42.71
50.44
55.00
63.83
66.56
70.84
76.87
79.41
77.62
84.06
55.13
4.78%
8.17%
—
16.10
EPS growth%
0.44
0.74
3.50
5.43
3.34
1.22
0.40
2.13
0.40
1.93
23.51
1.22
1.57
77
46.47
Bookvalue per sh¥
83.10
82.27
93.90
100.79
100.15
117.87
131.03
155.30
157.10
155.92
55.60
9.26%
6.92%
—
57.37
FCF per share¥
82.84
90.20
103.36
117.57
139.98
166.21
167.77
171.97
186.21
192.32
24.24
6.56%
9.54%
—
23.38
Dividend per sh¥
11.45
10.96
11.34
11.52
11.56
12.68
11.32
11.63
12.04
12.03
59.26
0.80%
(0.70%)
—
15.06
Div yield (avg)%
15.82
13.48
15.87
17.35
19.71
20.65
22.47
20.24
19.79
17.66
16.66
20.24
18.69
14
27.56
Payout ratio%
23.06
24.24
23.31
25.25
23.39
23.07
22.24
19.53
19.51
20.47
17.60
20.47
23.06
32
18.59
Shares (diluted)M
27.15
26.51
27.95
30.49
34.36
32.63
31.13
30.74
29.34
29.07
18.77
(3.29%)
1.15%
58
16.27
Buyback yield%
26.03
23.34
22.10
21.55
21.95
22.82
23.36
21.21
22.62
20.71
18.80
22.62
22.36
74
1.004
D/E ratiox
0.922
0.788
0.737
0.706
0.603
0.537
0.521
0.476
0.485
0.419
0.767
0.485
0.570
95
0.280
Enterprise value¥B
0.515
0.558
0.534
0.549
0.528
0.531
0.548
0.511
0.525
0.562
1.393
1.26%
0.97%
67
1.227
LT debt¥B
2.660
2.546
2.364
2.246
2.508
2.385
2.641
2.587
2.447
2.623
1.269
0.90%
0.91%
14
Revenue
¥2.489B
2.85%
1.00×
Cost of revenue
¥1.650B
2.72%
0.99×
Operating expenses
¥406.2M
2.61%
0.98×
Property and equipment
14.86%
Spread over hurdle
23.06%