0.119
Revenue¥B
1.003
1.082
1.158
1.248
1.318
1.409
1.519
1.652
1.747
1.869
0.126
7.24%
7.27%
92
15.19
Revenue growth%
14.79
15.88
18.50
19.72
16.85
15.35
15.89
13.97
13.34
14.22
6.80
14.22
15.61
27
5.19
Gross margin%
20.28
20.17
23.14
24.65
23.32
21.94
24.61
26.76
24.95
25.99
24.34
24.95
23.96
68
18.23
Operating margin%
20.31
19.56
17.54
20.33
23.25
20.59
21.87
20.84
18.60
19.91
3.85
20.59
20.32
94
3.96
Net margin%
9.18
7.67
5.67
6.69
9.07
8.87
7.04
5.85
7.88
8.87
28.13
7.88
7.77
32
15.13
P/E ratio (avg)x
18.28
18.51
18.63
17.29
15.07
13.10
12.19
12.57
13.24
13.83
13.08
13.10
14.45
22
35.81
EV/EBITx
29.88
27.72
28.06
31.38
29.38
28.54
27.25
29.68
31.61
31.14
7.322
29.68
29.53
55
6.46
FCF yield (avg)%
0.40
0.40
2.69
2.29
3.62
0.92
0.40
2.79
2.74
3.55
20.00
2.74
2.49
49
24.27
FCF margin%
18.15
16.90
17.21
20.09
20.34
18.26
20.90
19.71
22.30
20.84
20.17
20.84
19.90
61
0.630
FCF / Net incomex
1.743
1.643
1.575
1.684
1.831
1.876
2.118
2.324
2.302
2.146
1.053
2.146
1.853
87
10.97
ROIC%
9.85
7.75
7.89
8.65
7.57
6.35
6.19
3.22
5.78
3.19
27.62
5.78
6.96
83
8.10
Return on equity%
7.24
8.62
9.15
8.00
6.21
8.24
9.00
11.47
12.46
13.14
17.09
11.47
8.81
95
13.46
Return on assets%
10.16
7.69
9.39
8.08
7.51
7.57
7.23
8.18
7.77
8.03
29.22
7.77
7.90
27
256.62
EPS¥
552.44
533.35
513.69
559.27
500.63
458.78
446.91
492.90
467.74
447.25
265.42
(2.23%)
(1.25%)
—
26.27
EPS growth%
0.98
2.28
2.59
0.82
0.40
2.87
4.18
3.42
3.36
6.07
7.91
3.42
2.73
36
119.17
Bookvalue per sh¥
532.20
533.62
567.63
539.27
608.58
688.54
700.50
645.13
720.64
781.11
220.75
5.12%
3.78%
—
173.32
FCF per share¥
134.17
131.17
142.79
144.86
155.13
171.33
205.19
216.52
245.09
287.61
402.64
13.14%
8.36%
—
205.76
Dividend per sh¥
243.62
269.75
255.04
267.46
260.29
264.40
278.54
302.34
295.66
260.99
532.98
0.05%
0.49%
—
17.23
Div yield (avg)%
21.83
20.68
18.96
21.27
18.49
16.64
19.16
20.87
18.88
17.84
14.48
18.88
19.06
69
21.22
Payout ratio%
15.59
17.18
17.44
17.29
16.27
14.83
17.60
15.39
17.64
16.58
19.28
16.58
16.88
23
5.976
Shares (diluted)M
8.148
8.495
9.299
9.611
10.61
10.99
12.52
14.02
15.43
17.01
6.063
9.90%
8.21%
85
14.63
Buyback yield%
13.09
10.19
9.36
8.09
6.41
6.03
5.40
7.20
8.11
6.62
6.84
6.62
7.64
92
1.398
D/E ratiox
0.559
0.555
0.578
0.620
0.572
0.516
0.502
0.480
0.515
0.572
0.460
0.515
0.557
63
0.378
Enterprise value¥B
2.121
2.291
2.409
2.335
2.462
2.574
2.665
2.942
3.337
3.519
2.578
7.41%
6.46%
24
2.565
LT debt¥B
2.372
2.454
2.328
2.336
2.194
2.299
2.169
2.086
2.141
2.015
1.135
(1.69%)
(1.87%)
85
Revenue
¥1.869B
7.27%
1.00×
Cost of revenue
¥1.308B
7.27%
1.00×
Operating expenses
¥285.8M
7.15%
0.99×
Goodwill & intangibles
19.94%
Spread over hurdle
(0.87%)