1.642
Revenue¥B
0.821
0.856
0.903
0.977
1.022
1.073
1.135
1.227
1.314
1.383
1.730
6.24%
5.72%
18
20.56
Revenue growth%
3.74
4.73
3.21
2.25
4.04
1.38
0.40
0.40
0.40
0.40
24.33
0.40
1.82
12
25.01
Gross margin%
12.28
14.30
13.64
10.94
11.28
12.76
10.07
11.47
10.71
11.26
15.37
11.26
11.37
21
13.90
Operating margin%
10.08
11.20
10.68
9.78
7.72
8.81
6.15
4.88
2.01
2.26
21.42
4.88
8.26
62
12.99
Net margin%
12.97
15.25
15.13
15.70
17.12
16.52
13.67
12.04
11.93
11.41
23.87
12.04
14.40
77
26.74
P/E ratio (avg)x
36.66
38.53
43.81
45.96
48.09
55.29
60.58
62.67
60.46
64.06
36.78
60.58
51.69
86
35.37
EV/EBITx
15.73
15.28
14.96
14.55
15.58
15.31
14.38
14.77
15.41
14.13
8.535
14.77
15.12
39
2.98
FCF yield (avg)%
29.82
27.85
26.41
23.45
23.19
24.53
26.79
23.98
22.39
21.82
23.11
23.98
24.25
45
21.07
FCF margin%
20.49
20.94
23.00
24.13
24.17
25.15
25.60
25.04
22.10
24.02
4.44
25.04
24.07
53
0.339
FCF / Net incomex
0.597
0.586
0.621
0.721
0.762
0.798
0.868
0.854
0.872
1.002
1.116
0.868
0.780
17
28.26
ROIC%
1.50
1.91
0.89
0.40
0.40
1.97
3.88
5.96
4.94
7.02
11.43
4.94
1.94
77
12.21
Return on equity%
3.10
2.02
1.76
3.80
3.81
1.15
3.11
1.61
1.28
3.87
13.99
1.61
2.56
90
21.07
Return on assets%
19.58
21.31
19.84
21.13
18.97
17.67
15.58
18.11
16.23
16.93
4.49
16.93
18.54
90
0.46
EPS¥
0.46
0.49
0.46
0.47
0.48
0.45
0.47
0.51
0.51
0.50
0.49
0.65%
0.90%
—
19.64
EPS growth%
22.00
21.05
18.27
17.44
15.75
16.74
17.96
16.19
17.59
16.86
19.56
16.86
17.52
75
0.17
Bookvalue per sh¥
0.23
0.24
0.25
0.24
0.24
0.29
0.31
0.36
0.37
0.37
0.69
8.78%
5.62%
—
0.52
FCF per share¥
0.18
0.18
0.16
0.16
0.15
0.15
0.14
0.13
0.13
0.14
0.38
(1.28%)
(2.37%)
—
0.18
Dividend per sh¥
0.60
0.61
0.62
0.60
0.66
0.70
0.72
0.80
0.76
0.71
0.69
1.62%
1.16%
—
5.75
Div yield (avg)%
7.99
7.34
6.12
5.92
6.28
7.48
9.48
10.17
13.09
10.29
22.39
10.17
7.73
36
29.11
Payout ratio%
31.14
30.19
30.49
27.83
28.06
28.98
31.22
31.94
33.24
33.38
21.12
31.94
30.81
51
524.5
Shares (diluted)M
388.7
406.9
406.7
391.0
386.4
419.7
398.8
404.7
397.6
338.1
517.1
(2.63%)
(1.39%)
38
25.15
Buyback yield%
9.35
7.42
7.16
5.44
2.85
1.00
3.01
2.38
4.63
4.24
15.33
3.01
4.44
53
0.828
D/E ratiox
1.336
1.261
1.221
1.248
1.355
1.525
1.477
1.587
1.634
1.497
0.677
1.525
1.416
37
1,625
Enterprise value¥M
783.8
872.3
961.3
870.8
770.8
698.9
618.9
658.5
683.4
712.0
689.8
(1.57%)
(2.21%)
77
1.351
LT debt¥B
0.219
0.213
0.213
0.196
0.188
0.208
0.194
0.196
0.196
0.210
1.380
2.25%
(0.44%)
19
Revenue
¥1.383B
5.72%
1.00×
Cost of revenue
¥818.1M
5.90%
1.02×
Operating expenses
¥307.8M
5.75%
1.00×
Goodwill & intangibles
18.08%
Cash and investments
16.60%