0.341
Revenue¥B
1.369
1.472
1.581
1.681
1.761
1.866
1.963
2.047
2.134
2.260
0.370
5.12%
5.59%
35
14.55
Revenue growth%
29.01
29.34
26.72
28.10
30.72
32.28
31.12
29.45
28.13
30.10
4.99
30.10
29.39
76
17.15
Gross margin%
18.71
16.67
16.50
18.22
16.80
14.09
16.34
16.88
16.21
19.18
2.93
16.34
16.74
93
16.95
Operating margin%
9.33
9.94
7.31
5.71
6.80
4.01
5.31
4.38
5.80
6.02
19.25
5.31
5.91
61
18.65
Net margin%
25.62
24.01
25.74
25.64
26.35
25.90
23.51
23.42
22.48
22.04
12.38
23.42
24.82
38
37.98
P/E ratio (avg)x
42.53
47.62
46.84
52.43
53.85
63.38
75.31
82.45
96.75
102.8
27.78
82.45
58.61
50
22.80
EV/EBITx
9.914
9.232
9.988
9.707
8.677
7.770
8.288
9.033
8.175
8.182
35.35
8.182
8.855
44
26.98
FCF yield (avg)%
7.07
5.41
7.56
8.84
7.24
4.65
6.68
4.44
1.99
3.01
4.05
4.44
6.04
72
17.93
FCF margin%
14.04
13.99
16.92
16.89
14.60
13.91
14.05
13.63
10.95
10.51
25.62
13.63
14.01
48
1.246
FCF / Net incomex
2.089
2.376
2.384
2.539
2.718
3.137
3.284
3.432
3.227
3.357
1.761
3.284
2.927
12
5.95
ROIC%
18.92
20.33
18.43
18.41
19.66
20.48
21.69
18.91
21.52
18.65
10.79
20.48
19.29
22
14.07
Return on equity%
26.73
28.35
26.42
27.97
30.57
32.88
34.75
37.05
35.91
35.48
7.87
35.48
31.72
6
17.52
Return on assets%
28.48
31.41
31.75
34.70
34.05
34.16
34.42
32.24
34.28
31.71
29.60
34.16
33.14
53
13.80
EPS¥
39.86
39.14
40.98
43.01
48.48
49.79
56.34
57.72
62.15
60.92
14.42
4.67%
3.80%
—
2.02
EPS growth%
2.57
0.60
0.40
1.24
0.40
0.40
0.40
0.40
0.40
0.40
16.73
0.40
0.40
6
25.35
Bookvalue per sh¥
31.47
33.77
33.91
36.91
40.80
40.87
42.16
50.19
53.44
61.90
50.39
8.69%
8.50%
—
10.69
FCF per share¥
73.26
68.55
63.74
67.80
73.29
77.36
71.95
68.16
61.85
60.45
34.31
(3.78%)
(2.99%)
—
29.15
Dividend per sh¥
48.24
40.91
40.63
41.59
36.58
38.19
32.72
29.59
29.65
29.15
63.55
(4.44%)
(6.43%)
—
10.77
Div yield (avg)%
3.30
4.74
3.56
2.52
0.60
1.75
0.40
0.40
3.35
0.55
16.75
0.55
2.13
42
9.34
Payout ratio%
4.72
6.36
3.39
4.77
6.99
5.91
7.09
4.29
1.39
0.74
6.43
4.29
4.75
50
27.93
Shares (diluted)M
17.83
19.38
20.29
19.20
19.77
17.51
17.00
15.35
16.16
17.55
29.28
(2.35%)
(1.40%)
57
10.77
Buyback yield%
25.62
23.75
24.06
24.22
23.98
25.94
25.38
24.60
24.00
22.87
8.03
24.60
24.14
53
0.220
D/E ratiox
2.331
2.755
3.265
3.291
3.460
3.955
3.873
3.813
4.174
4.698
0.378
3.955
3.636
86
1.654
Enterprise value¥B
0.736
0.666
0.714
0.799
0.767
0.694
0.649
0.686
0.745
0.735
2.845
(0.85%)
1.14%
31
0.329
LT debt¥B
1.927
2.174
2.417
2.684
3.010
2.952
3.255
3.609
4.018
4.635
1.421
9.02%
9.89%
51
Revenue
¥2.260B
5.59%
1.00×
Cost of revenue
¥1.170B
5.27%
0.97×
Operating expenses
¥340.9M
6.81%
1.12×
Spread over hurdle
23.79%