2.233
Revenue¥B
1.520
1.651
1.725
1.810
1.936
2.065
2.192
2.296
2.477
2.695
2.476
6.84%
6.66%
9
7.66
Revenue growth%
5.03
5.67
5.41
7.96
9.13
7.55
5.73
8.20
7.76
9.61
24.94
7.76
7.65
45
18.88
Gross margin%
17.33
20.06
18.09
15.27
17.29
16.21
14.53
14.91
12.65
11.49
17.32
14.53
15.74
12
5.90
Operating margin%
9.74
8.93
10.68
8.85
11.68
11.98
14.08
12.56
14.97
17.80
12.86
14.08
11.83
54
23.87
Net margin%
10.86
8.18
9.70
8.59
8.85
10.15
8.57
8.46
8.38
8.58
20.87
8.57
8.59
18
20.76
P/E ratio (avg)x
24.71
28.73
28.78
29.67
34.15
40.61
42.37
43.41
49.15
50.65
8.864
43.41
37.38
39
6.847
EV/EBITx
17.43
17.27
15.47
14.00
12.39
12.10
13.18
14.66
13.85
13.37
19.97
13.37
13.93
92
17.36
FCF yield (avg)%
7.50
7.92
6.06
6.32
7.91
6.19
4.29
3.32
0.47
0.40
26.48
3.32
6.12
76
6.64
FCF margin%
27.51
29.30
31.59
30.13
31.86
31.37
33.25
34.93
32.11
29.87
11.64
32.11
31.48
84
1.018
FCF / Net incomex
0.868
0.911
0.989
0.894
0.917
0.907
0.956
0.822
0.836
0.894
1.530
0.894
0.901
47
23.38
ROIC%
12.26
14.31
12.43
9.62
8.69
9.56
8.54
9.36
12.15
14.98
3.14
9.56
10.88
88
17.20
Return on equity%
3.56
5.69
6.00
5.43
4.43
5.01
3.43
2.75
4.25
2.61
26.58
3.43
4.34
66
13.15
Return on assets%
19.14
19.36
18.36
20.48
18.38
18.67
18.13
17.97
18.68
21.30
16.51
18.67
18.68
11
12.37
EPS¥
67.27
74.45
79.69
76.31
73.65
73.22
79.06
73.35
77.36
80.26
13.74
1.73%
1.50%
—
4.29
EPS growth%
29.37
29.42
29.24
31.83
31.46
32.68
31.62
29.56
28.85
30.73
14.42
30.73
30.15
28
23.02
Bookvalue per sh¥
67.72
65.01
73.83
83.77
95.65
104.52
115.81
128.19
135.08
156.19
40.60
10.30%
8.92%
—
42.94
FCF per share¥
46.56
46.78
52.87
54.97
53.27
60.93
65.04
62.67
64.08
60.90
30.23
2.71%
3.13%
—
20.48
Dividend per sh¥
50.20
52.11
49.31
52.18
48.52
45.83
48.99
44.03
41.41
37.53
16.82
(5.01%)
(3.53%)
—
26.43
Div yield (avg)%
26.18
26.91
29.68
30.86
31.77
29.88
30.69
29.67
29.24
31.34
20.65
29.88
29.78
22
9.41
Payout ratio%
20.27
20.77
18.75
17.72
16.25
19.16
21.03
21.83
20.62
20.48
17.44
20.62
20.38
21
29.85
Shares (diluted)M
33.35
33.88
37.70
37.80
35.22
33.44
33.23
30.24
28.94
28.62
29.36
(4.06%)
(1.54%)
69
12.28
Buyback yield%
30.99
30.65
29.54
31.39
33.97
36.56
38.15
36.17
35.14
34.20
6.28
36.17
34.09
17
1.028
D/E ratiox
0.733
0.682
0.700
0.684
0.591
0.618
0.589
0.575
0.564
0.523
1.409
0.575
0.605
61
1.061
Enterprise value¥B
2.626
2.361
2.271
2.158
1.935
2.041
2.064
1.788
1.697
1.767
0.215
(1.80%)
(4.83%)
74
0.221
LT debt¥B
0.436
0.422
0.425
0.477
0.469
0.492
0.475
0.496
0.573
0.590
3.266
4.67%
4.23%
44
Revenue
¥2.695B
6.66%
1.00×
Cost of revenue
¥1.611B
6.71%
1.00×
Operating expenses
¥421.8M
7.14%
1.05×
Goodwill & intangibles
19.49%
Property and equipment
16.26%
Spread over hurdle
(1.75%)