0.707
Revenue¥B
0.800
0.843
0.917
0.958
1.043
1.110
1.170
1.269
1.374
1.454
0.740
6.87%
6.88%
85
13.59
Revenue growth%
23.00
23.10
25.74
28.27
30.79
33.20
35.83
38.72
36.40
33.94
7.06
35.83
31.99
13
24.55
Gross margin%
28.33
25.91
26.60
26.16
28.43
29.79
26.89
29.68
30.28
29.94
17.00
29.79
28.38
8
10.24
Operating margin%
27.83
26.49
29.06
30.45
29.14
31.02
32.83
34.25
32.38
29.72
29.86
32.38
30.09
40
8.34
Net margin%
7.87
9.43
9.12
8.22
6.61
4.41
4.98
4.29
2.55
0.40
22.75
4.29
5.80
23
17.58
P/E ratio (avg)x
17.35
19.38
19.55
18.11
17.50
17.35
19.56
19.45
18.95
20.52
37.35
19.45
19.17
78
18.68
EV/EBITx
15.17
14.92
14.30
13.01
13.00
12.56
12.24
10.71
10.31
10.42
15.11
10.71
12.78
85
24.01
FCF yield (avg)%
22.36
22.99
20.65
18.69
20.68
17.72
15.46
17.15
14.45
16.09
15.03
16.09
18.21
71
16.78
FCF margin%
24.17
26.04
23.30
22.93
21.42
21.74
24.69
24.55
25.16
26.83
9.24
24.69
24.36
15
1.239
FCF / Net incomex
0.171
0.184
0.188
0.191
0.197
0.197
0.168
0.173
0.185
0.169
1.058
0.173
0.184
36
18.33
ROIC%
4.17
2.26
0.98
0.48
0.40
0.40
1.40
0.40
0.40
2.62
11.74
0.40
0.73
93
6.73
Return on equity%
12.20
12.74
11.43
10.07
7.67
5.43
6.16
8.90
11.21
9.48
12.28
8.90
9.77
21
17.27
Return on assets%
28.74
30.19
31.41
28.71
28.06
29.21
32.00
33.57
32.54
32.11
14.08
32.11
30.80
45
120.41
EPS¥
73.18
75.21
70.53
74.18
72.62
65.69
69.60
72.29
74.90
77.90
129.18
1.41%
(0.11%)
—
8.25
EPS growth%
3.28
3.55
1.96
0.40
2.69
4.59
5.27
7.68
9.41
10.74
22.17
7.68
4.07
80
62.40
Bookvalue per sh¥
194.37
228.23
226.50
234.17
231.33
238.97
256.89
296.35
318.83
369.99
27.34
9.85%
7.53%
—
130.13
FCF per share¥
157.33
176.63
197.12
197.97
236.46
268.68
306.40
312.26
366.44
402.37
121.02
11.22%
10.39%
—
78.58
Dividend per sh¥
109.11
114.97
123.49
131.78
140.69
134.86
150.40
157.37
162.58
159.23
40.84
2.51%
4.63%
—
16.65
Div yield (avg)%
15.86
16.39
18.43
16.25
17.42
17.09
18.89
20.00
17.96
19.54
29.25
18.89
17.69
48
5.24
Payout ratio%
2.88
1.86
0.40
1.13
0.40
0.40
2.87
1.93
0.89
3.65
16.42
1.93
1.50
78
8.692
Shares (diluted)M
6.115
5.630
5.676
4.827
4.479
3.849
3.926
3.477
3.429
2.968
9.139
(7.90%)
(8.10%)
74
29.14
Buyback yield%
12.58
12.44
10.56
13.27
12.59
14.64
14.18
12.25
9.81
10.01
11.95
12.25
12.51
59
0.611
D/E ratiox
0.203
0.236
0.226
0.218
0.218
0.221
0.234
0.226
0.227
0.268
0.760
0.227
0.226
61
1.082
Enterprise value¥B
1.196
1.256
1.261
1.248
1.293
1.228
1.239
1.172
1.192
1.304
0.494
0.17%
1.53%
58
0.068
LT debt¥B
0.124
0.132
0.127
0.122
0.110
0.101
0.110
0.096
0.100
0.089
1.210
(4.08%)
(4.60%)
37
Revenue
¥1.454B
6.88%
1.00×
Cost of revenue
¥577.0M
6.86%
1.00×
Operating expenses
¥363.0M
6.80%
0.99×
Spread over hurdle
19.69%