1.361
Revenue¥B
1.814
1.801
1.841
1.817
1.835
1.806
1.766
1.748
1.743
1.739
1.423
(1.07%)
(0.55%)
44
6.95
Revenue growth%
2.46
3.13
3.17
1.74
0.40
0.40
0.40
0.40
2.60
2.49
28.21
0.40
2.10
60
26.90
Gross margin%
23.13
24.11
22.67
20.83
21.81
21.21
21.22
23.85
23.19
25.29
15.59
23.19
22.90
22
18.55
Operating margin%
18.24
15.66
17.58
15.65
13.69
14.04
14.66
13.52
11.91
13.63
13.66
13.63
14.35
29
29.76
Net margin%
14.96
13.49
15.47
14.04
15.03
17.39
16.54
14.49
16.70
16.24
27.68
16.54
15.25
26
6.780
P/E ratio (avg)x
43.33
42.53
42.00
41.02
48.44
55.03
61.43
59.38
56.80
57.98
26.83
57.98
51.74
8
35.08
EV/EBITx
34.29
38.21
42.94
42.76
39.60
43.12
43.30
49.71
56.09
63.87
27.68
49.71
43.03
18
22.67
FCF yield (avg)%
24.16
23.99
25.87
24.00
25.13
24.20
25.06
23.79
21.51
18.94
8.39
23.79
24.08
27
4.83
FCF margin%
22.29
21.51
22.52
22.09
22.80
25.56
26.10
25.58
26.07
24.40
15.69
25.58
23.60
16
1.399
FCF / Net incomex
1.618
1.554
1.596
1.743
1.573
1.715
1.771
1.912
1.803
1.888
1.633
1.803
1.729
26
5.72
ROIC%
14.83
15.50
16.71
14.98
14.48
12.06
12.53
10.21
10.84
12.87
26.20
12.06
13.67
26
6.30
Return on equity%
31.75
28.87
26.21
24.51
25.59
24.39
26.84
26.88
25.26
24.50
20.59
25.26
25.90
64
22.88
Return on assets%
23.05
20.62
19.49
20.22
19.67
22.26
23.10
24.06
24.28
22.24
15.87
23.10
22.25
88
0.55
EPS¥
1.84
1.67
1.84
1.83
1.84
1.93
1.85
1.84
1.89
1.91
0.56
0.75%
(0.17%)
—
11.23
EPS growth%
25.52
28.36
27.73
24.95
25.03
27.39
29.78
27.38
29.01
28.02
16.38
28.02
27.56
62
1.26
Bookvalue per sh¥
2.63
2.63
2.77
2.97
3.59
4.10
4.90
4.99
5.39
6.13
1.59
11.30%
8.91%
—
1.33
FCF per share¥
0.41
0.38
0.42
0.42
0.37
0.35
0.32
0.35
0.34
0.37
0.80
(0.04%)
(2.50%)
—
2.37
Dividend per sh¥
1.98
1.84
1.97
1.75
1.62
1.49
1.48
1.35
1.40
1.56
0.99
(0.76%)
(3.27%)
—
5.84
Div yield (avg)%
29.91
27.80
25.96
24.63
25.89
25.20
23.72
26.37
26.62
24.11
3.03
25.20
25.92
51
20.80
Payout ratio%
3.63
2.38
1.66
1.72
0.70
0.40
2.16
0.40
0.96
0.40
25.19
0.40
1.31
40
338.3
Shares (diluted)M
311.6
283.5
267.8
248.1
229.7
235.9
250.2
248.9
222.0
231.0
326.6
0.11%
(4.28%)
72
20.01
Buyback yield%
24.87
27.03
29.60
29.11
31.74
29.17
26.39
25.08
25.43
26.25
20.44
26.25
26.71
85
0.550
D/E ratiox
0.723
0.771
0.805
0.797
0.748
0.766
0.653
0.686
0.713
0.625
1.644
0.686
0.735
45
635.1
Enterprise value¥M
143.6
139.4
129.1
124.2
111.7
104.6
100.6
106.1
107.4
91.23
619.5
(3.96%)
(4.74%)
15
0.454
LT debt¥B
2.162
2.600
2.652
2.808
2.978
3.494
3.879
4.299
4.290
4.504
1.568
8.62%
7.60%
63
Revenue
¥1.739B
(0.55%)
1.00×
Cost of revenue
¥957.2M
(0.56%)
1.00×
Operating expenses
¥423.8M
(0.29%)
1.03×
Spread over hurdle
82.17%