0.494
Revenue¥B
1.833
1.903
1.979
2.056
2.123
2.238
2.385
2.499
2.664
2.767
0.516
5.44%
4.91%
89
7.52
Revenue growth%
16.46
17.43
17.85
20.09
20.02
17.97
20.72
22.70
22.26
25.16
2.07
22.26
20.05
63
3.67
Gross margin%
7.81
7.87
10.50
7.96
9.70
8.71
10.48
7.83
4.89
2.34
11.12
7.83
7.91
90
26.79
Operating margin%
19.37
16.75
16.60
16.64
19.23
21.32
19.00
19.44
21.80
19.21
16.31
19.44
19.22
22
27.67
Net margin%
31.62
29.79
27.58
25.55
24.51
24.59
24.71
22.82
21.54
21.84
9.89
22.82
24.65
71
36.98
P/E ratio (avg)x
32.51
30.86
28.89
29.98
33.18
31.13
30.92
31.14
29.74
33.92
26.80
31.13
31.02
86
20.70
EV/EBITx
57.05
57.03
64.32
75.13
78.89
84.85
94.34
104.6
110.9
107.5
31.85
104.6
81.87
25
21.75
FCF yield (avg)%
15.70
17.65
17.93
20.50
21.17
21.33
19.64
16.68
16.17
15.52
7.36
16.68
17.79
49
3.02
FCF margin%
8.83
10.85
13.29
13.25
14.11
11.18
12.98
9.99
11.73
11.52
5.31
11.52
11.62
95
1.497
FCF / Net incomex
0.447
0.508
0.481
0.525
0.601
0.609
0.672
0.671
0.647
0.681
1.285
0.671
0.605
52
18.71
ROIC%
12.57
13.11
10.88
12.93
15.85
17.43
18.50
19.04
21.83
19.57
18.21
19.04
16.64
67
13.35
Return on equity%
5.59
5.45
3.46
3.74
2.05
3.15
0.76
2.10
1.77
0.45
22.43
1.77
2.62
32
28.19
Return on assets%
23.40
22.32
25.10
24.08
21.78
19.83
18.18
16.76
19.38
16.97
8.37
18.18
20.81
27
61.59
EPS¥
35.03
40.30
38.03
41.42
40.83
41.08
40.77
43.01
42.96
41.76
63.03
0.45%
2.09%
—
23.90
EPS growth%
18.26
17.55
19.04
18.04
18.87
16.58
19.25
18.28
17.29
16.32
23.40
17.29
18.15
65
26.78
Bookvalue per sh¥
10.29
10.15
9.83
10.90
11.01
9.87
9.50
8.86
7.92
8.39
48.87
(5.29%)
(1.96%)
—
26.98
FCF per share¥
25.40
23.84
27.27
30.84
32.89
36.07
35.86
36.03
34.40
37.53
13.67
2.68%
5.21%
—
48.36
Dividend per sh¥
30.41
26.85
24.20
23.36
23.80
22.75
22.62
22.16
19.53
19.11
58.92
(4.30%)
(4.41%)
—
29.62
Div yield (avg)%
25.13
24.57
25.43
23.22
23.88
23.49
20.82
21.58
22.43
24.64
14.65
22.43
23.69
11
5.41
Payout ratio%
13.01
11.47
13.01
13.45
10.78
9.61
10.62
7.78
6.54
8.56
4.79
8.56
10.70
31
27.21
Shares (diluted)M
30.51
32.80
38.19
40.60
39.55
44.35
48.88
48.22
50.24
52.73
27.74
5.92%
6.33%
78
17.12
Buyback yield%
15.26
16.99
17.51
19.44
20.61
18.89
19.59
18.92
19.88
19.57
25.87
19.57
19.18
48
0.188
D/E ratiox
0.804
0.794
0.908
1.067
1.211
1.361
1.504
1.473
1.555
1.512
1.357
1.504
1.286
69
1.548
Enterprise value¥B
2.244
2.139
2.530
2.564
2.556
2.534
2.551
2.546
2.987
3.020
2.054
3.40%
4.17%
67
2.202
LT debt¥B
0.286
0.305
0.303
0.298
0.348
0.365
0.357
0.400
0.400
0.466
2.265
6.06%
5.00%
25
Revenue
¥2.767B
4.91%
1.00×
Cost of revenue
¥1.700B
4.93%
1.00×
Operating expenses
¥417.8M
5.00%
1.01×
Cash and investments
15.87%
Spread over hurdle
15.11%