1.122
Revenue¥B
0.951
1.029
1.096
1.180
1.240
1.350
1.463
1.566
1.691
1.792
1.178
7.65%
7.13%
49
20.32
Revenue growth%
16.43
19.33
20.33
17.78
20.04
18.30
16.22
16.55
18.98
16.60
4.44
16.60
18.04
47
23.33
Gross margin%
9.17
9.04
6.73
6.75
9.58
9.93
10.44
8.03
8.04
9.99
26.41
9.93
9.10
32
18.39
Operating margin%
27.42
30.33
31.02
32.52
33.39
32.18
30.09
27.78
30.22
31.95
24.12
30.22
30.68
24
8.74
Net margin%
9.71
8.18
5.89
5.09
4.89
2.64
3.91
4.84
3.82
3.23
14.41
3.82
4.86
49
15.17
P/E ratio (avg)x
31.54
28.91
28.24
30.46
30.52
33.31
35.77
39.02
36.53
39.29
13.64
36.53
32.43
35
16.51
EV/EBITx
16.04
14.30
12.47
11.75
11.49
11.02
10.01
10.89
9.518
9.206
7.573
10.01
11.26
86
22.28
FCF yield (avg)%
17.28
19.96
22.89
24.38
22.38
22.72
23.85
26.71
26.27
27.80
24.98
26.27
23.37
55
4.36
FCF margin%
23.41
26.22
25.86
22.96
22.16
22.13
22.98
22.87
24.40
24.90
11.92
22.98
23.20
85
1.039
FCF / Net incomex
0.747
0.759
0.824
0.792
0.784
0.741
0.865
0.859
0.902
0.880
1.313
0.865
0.808
62
29.01
ROIC%
28.05
29.86
27.84
28.40
26.63
27.69
29.17
28.58
29.93
29.95
12.04
29.17
28.49
66
15.01
Return on equity%
22.27
24.82
23.88
22.48
23.49
20.58
20.38
18.30
17.46
16.66
6.64
18.30
21.42
14
12.78
Return on assets%
23.79
22.89
21.51
22.27
23.47
20.53
20.42
21.55
18.98
17.63
2.91
20.42
21.53
72
158.40
EPS¥
134.94
140.16
134.84
158.65
156.90
155.78
181.92
187.00
185.01
176.66
165.72
2.40%
3.15%
—
5.64
EPS growth%
11.36
8.54
9.78
9.44
7.63
7.21
5.17
5.14
7.16
5.93
14.92
5.93
7.42
72
113.98
Bookvalue per sh¥
125.42
128.48
147.97
157.31
181.75
180.60
173.16
171.43
168.13
169.52
93.07
(1.38%)
3.82%
—
131.48
FCF per share¥
174.15
169.74
171.57
170.92
161.14
166.26
161.19
143.82
133.95
132.77
201.41
(3.80%)
(3.61%)
—
234.38
Dividend per sh¥
163.58
176.25
166.39
170.57
192.36
211.83
240.12
243.01
238.13
271.16
58.15
7.11%
5.92%
—
24.62
Div yield (avg)%
27.12
25.78
24.81
23.07
24.77
22.56
23.08
24.07
26.25
23.59
24.44
23.59
24.42
66
6.08
Payout ratio%
15.85
18.60
15.79
16.39
16.45
15.03
14.55
15.83
17.92
18.12
12.92
15.83
16.12
60
3.998
Shares (diluted)M
4.943
4.843
4.734
5.203
5.922
6.313
7.281
8.248
7.712
7.735
3.875
5.49%
4.13%
22
9.08
Buyback yield%
24.86
24.14
26.44
23.58
22.34
19.81
19.74
19.81
20.73
22.91
16.15
19.81
22.62
71
1.221
D/E ratiox
1.306
1.252
1.264
1.352
1.387
1.352
1.324
1.452
1.329
1.449
1.192
1.352
1.340
36
0.161
Enterprise value¥B
0.956
1.010
1.018
0.969
0.906
0.886
0.793
0.766
0.721
0.687
1.335
(5.39%)
(3.37%)
44
916.3
LT debt¥M
92.90
96.70
108.3
117.4
136.5
147.8
153.3
169.8
173.3
205.4
385.2
8.51%
9.16%
64
Revenue
¥1.792B
7.13%
1.00×
Cost of revenue
¥1.171B
6.91%
0.98×
Operating expenses
¥399.7M
7.98%
1.08×
Cash and investments
17.25%
Spread over hurdle
24.08%